[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -79.13%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 308,932 225,853 147,055 67,773 277,604 199,801 131,801 76.17%
PBT 25,522 15,049 9,462 4,805 24,336 16,175 11,528 69.62%
Tax -6,019 -5,044 -3,201 -1,384 -8,099 -6,328 -3,668 38.99%
NP 19,503 10,005 6,261 3,421 16,237 9,847 7,860 82.97%
-
NP to SH 19,490 9,999 6,255 3,389 16,237 9,847 7,860 82.89%
-
Tax Rate 23.58% 33.52% 33.83% 28.80% 33.28% 39.12% 31.82% -
Total Cost 289,429 215,848 140,794 64,352 261,367 189,954 123,941 75.74%
-
Net Worth 137,247 131,173 127,970 127,536 124,824 120,286 120,555 9.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,773 4,769 - - 1,800 2,358 - -
Div Payout % 24.49% 47.70% - - 11.09% 23.95% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 137,247 131,173 127,970 127,536 124,824 120,286 120,555 9.00%
NOSH 59,672 59,624 59,799 59,876 60,011 58,964 59,681 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.31% 4.43% 4.26% 5.05% 5.85% 4.93% 5.96% -
ROE 14.20% 7.62% 4.89% 2.66% 13.01% 8.19% 6.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 517.71 378.79 245.91 113.19 462.58 338.85 220.84 76.19%
EPS 32.68 16.77 10.46 5.66 26.79 16.70 13.17 82.98%
DPS 8.00 8.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 2.30 2.20 2.14 2.13 2.08 2.04 2.02 9.01%
Adjusted Per Share Value based on latest NOSH - 59,876
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 212.30 155.21 101.06 46.57 190.77 137.31 90.58 76.17%
EPS 13.39 6.87 4.30 2.33 11.16 6.77 5.40 82.89%
DPS 3.28 3.28 0.00 0.00 1.24 1.62 0.00 -
NAPS 0.9432 0.9014 0.8794 0.8765 0.8578 0.8266 0.8285 9.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.74 1.65 1.70 1.73 1.67 1.80 1.66 -
P/RPS 0.34 0.44 0.69 1.53 0.36 0.53 0.75 -40.90%
P/EPS 5.33 9.84 16.25 30.57 6.17 10.78 12.60 -43.56%
EY 18.77 10.16 6.15 3.27 16.20 9.28 7.93 77.32%
DY 4.60 4.85 0.00 0.00 1.80 2.22 0.00 -
P/NAPS 0.76 0.75 0.79 0.81 0.80 0.88 0.82 -4.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 18/05/05 28/02/05 22/11/04 30/08/04 -
Price 1.75 1.85 1.72 1.66 1.60 1.72 1.61 -
P/RPS 0.34 0.49 0.70 1.47 0.35 0.51 0.73 -39.83%
P/EPS 5.36 11.03 16.44 29.33 5.91 10.30 12.22 -42.18%
EY 18.66 9.06 6.08 3.41 16.91 9.71 8.18 73.02%
DY 4.57 4.32 0.00 0.00 1.87 2.33 0.00 -
P/NAPS 0.76 0.84 0.80 0.78 0.77 0.84 0.80 -3.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment