[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -66.17%
YoY- 94.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 349,129 262,582 168,442 80,292 308,932 225,853 147,055 77.68%
PBT 29,712 24,788 16,538 9,024 25,522 15,049 9,462 113.99%
Tax -6,554 -6,134 -4,349 -2,429 -6,019 -5,044 -3,201 61.03%
NP 23,158 18,654 12,189 6,595 19,503 10,005 6,261 138.59%
-
NP to SH 23,132 18,647 12,186 6,594 19,490 9,999 6,255 138.57%
-
Tax Rate 22.06% 24.75% 26.30% 26.92% 23.58% 33.52% 33.83% -
Total Cost 325,971 243,928 156,253 73,697 289,429 215,848 140,794 74.74%
-
Net Worth 145,866 147,663 143,747 143,296 137,247 131,173 127,970 9.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,905 5,906 5,915 - 4,773 4,769 - -
Div Payout % 25.53% 31.68% 48.54% - 24.49% 47.70% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,866 147,663 143,747 143,296 137,247 131,173 127,970 9.09%
NOSH 59,055 59,065 59,155 59,458 59,672 59,624 59,799 -0.82%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.63% 7.10% 7.24% 8.21% 6.31% 4.43% 4.26% -
ROE 15.86% 12.63% 8.48% 4.60% 14.20% 7.62% 4.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 591.19 444.56 284.75 135.04 517.71 378.79 245.91 79.17%
EPS 39.17 31.57 20.60 11.09 32.68 16.77 10.46 140.56%
DPS 10.00 10.00 10.00 0.00 8.00 8.00 0.00 -
NAPS 2.47 2.50 2.43 2.41 2.30 2.20 2.14 10.00%
Adjusted Per Share Value based on latest NOSH - 59,458
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 239.93 180.45 115.76 55.18 212.30 155.21 101.06 77.68%
EPS 15.90 12.81 8.37 4.53 13.39 6.87 4.30 138.55%
DPS 4.06 4.06 4.07 0.00 3.28 3.28 0.00 -
NAPS 1.0024 1.0148 0.9879 0.9848 0.9432 0.9014 0.8794 9.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.89 2.75 2.43 1.94 1.74 1.65 1.70 -
P/RPS 0.49 0.62 0.85 1.44 0.34 0.44 0.69 -20.35%
P/EPS 7.38 8.71 11.80 17.49 5.33 9.84 16.25 -40.83%
EY 13.55 11.48 8.48 5.72 18.77 10.16 6.15 69.07%
DY 3.46 3.64 4.12 0.00 4.60 4.85 0.00 -
P/NAPS 1.17 1.10 1.00 0.80 0.76 0.75 0.79 29.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 22/05/06 27/02/06 21/11/05 22/08/05 -
Price 3.00 2.77 2.76 2.05 1.75 1.85 1.72 -
P/RPS 0.51 0.62 0.97 1.52 0.34 0.49 0.70 -18.98%
P/EPS 7.66 8.77 13.40 18.49 5.36 11.03 16.44 -39.81%
EY 13.06 11.40 7.46 5.41 18.66 9.06 6.08 66.24%
DY 3.33 3.61 3.62 0.00 4.57 4.32 0.00 -
P/NAPS 1.21 1.11 1.14 0.85 0.76 0.84 0.80 31.66%

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