[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

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	349,129	262,582	168,442	80,292	308,932	225,853	147,055	77.68%
YoY %	32.96%	55.89%	109.79%	-74.01%	36.78%	53.58%	-	-
Horiz. %	237.41%	178.56%	114.54%	54.60%	210.08%	153.58%	100.00%	-
PBT	29,712	24,788	16,538	9,024	25,522	15,049	9,462	113.99%
YoY %	19.86%	49.89%	83.27%	-64.64%	69.59%	59.05%	-	-
Horiz. %	314.01%	261.97%	174.78%	95.37%	269.73%	159.05%	100.00%	-
Tax	-6,554	-6,134	-4,349	-2,429	-6,019	-5,044	-3,201	61.03%
YoY %	-6.85%	-41.04%	-79.04%	59.64%	-19.33%	-57.58%	-	-
Horiz. %	204.75%	191.63%	135.86%	75.88%	188.03%	157.58%	100.00%	-
NP	23,158	18,654	12,189	6,595	19,503	10,005	6,261	138.59%
YoY %	24.14%	53.04%	84.82%	-66.18%	94.93%	59.80%	-	-
Horiz. %	369.88%	297.94%	194.68%	105.33%	311.50%	159.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,132	18,647	12,186	6,594	19,490	9,999	6,255	138.57%
YoY %	24.05%	53.02%	84.80%	-66.17%	94.92%	59.86%	-	-
Horiz. %	369.82%	298.11%	194.82%	105.42%	311.59%	159.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.06%	24.75%	26.30%	26.92%	23.58%	33.52%	33.83%	-
YoY %	-10.87%	-5.89%	-2.30%	14.16%	-29.65%	-0.92%	-	-
Horiz. %	65.21%	73.16%	77.74%	79.57%	69.70%	99.08%	100.00%	-
Total Cost	325,971	243,928	156,253	73,697	289,429	215,848	140,794	74.74%
YoY %	33.63%	56.11%	112.02%	-74.54%	34.09%	53.31%	-	-
Horiz. %	231.52%	173.25%	110.98%	52.34%	205.57%	153.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,866	147,663	143,747	143,296	137,247	131,173	127,970	9.09%
YoY %	-1.22%	2.72%	0.31%	4.41%	4.63%	2.50%	-	-
Horiz. %	113.98%	115.39%	112.33%	111.98%	107.25%	102.50%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	5,905	5,906	5,915	-	4,773	4,769	-	-
YoY %	-0.02%	-0.15%	0.00%	-	0.08%	0.00%	-	-
Horiz. %	123.82%	123.84%	124.03%	-	100.08%	100.00%	-	-
Div Payout %	25.53%	31.68%	48.54%	-	24.49%	47.70%	-	-
YoY %	-19.41%	-34.73%	0.00%	-	-48.66%	0.00%	-	-
Horiz. %	53.52%	66.42%	101.76%	-	51.34%	100.00%	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	145,866	147,663	143,747	143,296	137,247	131,173	127,970	9.09%
YoY %	-1.22%	2.72%	0.31%	4.41%	4.63%	2.50%	-	-
Horiz. %	113.98%	115.39%	112.33%	111.98%	107.25%	102.50%	100.00%	-
NOSH	59,055	59,065	59,155	59,458	59,672	59,624	59,799	-0.82%
YoY %	-0.02%	-0.15%	-0.51%	-0.36%	0.08%	-0.29%	-	-
Horiz. %	98.76%	98.77%	98.92%	99.43%	99.79%	99.71%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	6.63%	7.10%	7.24%	8.21%	6.31%	4.43%	4.26%	-
YoY %	-6.62%	-1.93%	-11.81%	30.11%	42.44%	3.99%	-	-
Horiz. %	155.63%	166.67%	169.95%	192.72%	148.12%	103.99%	100.00%	-
ROE	15.86%	12.63%	8.48%	4.60%	14.20%	7.62%	4.89%	-
YoY %	25.57%	48.94%	84.35%	-67.61%	86.35%	55.83%	-	-
Horiz. %	324.34%	258.28%	173.42%	94.07%	290.39%	155.83%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	591.19	444.56	284.75	135.04	517.71	378.79	245.91	79.17%
YoY %	32.98%	56.12%	110.86%	-73.92%	36.67%	54.04%	-	-
Horiz. %	240.41%	180.78%	115.79%	54.91%	210.53%	154.04%	100.00%	-
EPS	39.17	31.57	20.60	11.09	32.68	16.77	10.46	140.56%
YoY %	24.07%	53.25%	85.75%	-66.06%	94.87%	60.33%	-	-
Horiz. %	374.47%	301.82%	196.94%	106.02%	312.43%	160.33%	100.00%	-
DPS	10.00	10.00	10.00	0.00	8.00	8.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	0.00%	100.00%	100.00%	-	-
NAPS	2.47	2.50	2.43	2.41	2.30	2.20	2.14	10.00%
YoY %	-1.20%	2.88%	0.83%	4.78%	4.55%	2.80%	-	-
Horiz. %	115.42%	116.82%	113.55%	112.62%	107.48%	102.80%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 59,458
RPS	239.93	180.45	115.76	55.18	212.30	155.21	101.06	77.68%
YoY %	32.96%	55.88%	109.79%	-74.01%	36.78%	53.58%	-	-
Horiz. %	237.41%	178.56%	114.55%	54.60%	210.07%	153.58%	100.00%	-
EPS	15.90	12.81	8.37	4.53	13.39	6.87	4.30	138.55%
YoY %	24.12%	53.05%	84.77%	-66.17%	94.91%	59.77%	-	-
Horiz. %	369.77%	297.91%	194.65%	105.35%	311.40%	159.77%	100.00%	-
DPS	4.06	4.06	4.07	0.00	3.28	3.28	0.00	-
YoY %	0.00%	-0.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	123.78%	123.78%	124.09%	0.00%	100.00%	100.00%	-	-
NAPS	1.0024	1.0148	0.9879	0.9848	0.9432	0.9014	0.8794	9.09%
YoY %	-1.22%	2.72%	0.31%	4.41%	4.64%	2.50%	-	-
Horiz. %	113.99%	115.40%	112.34%	111.99%	107.25%	102.50%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-20.97%	-27.06%	-40.97%	323.53%	-22.73%	-36.23%	-	-
Horiz. %	71.01%	89.86%	123.19%	208.70%	49.28%	63.77%	100.00%	-
P/EPS	7.38	8.71	11.80	17.49	5.33	9.84	16.25	-40.83%
YoY %	-15.27%	-26.19%	-32.53%	228.14%	-45.83%	-39.45%	-	-
Horiz. %	45.42%	53.60%	72.62%	107.63%	32.80%	60.55%	100.00%	-
EY	13.55	11.48	8.48	5.72	18.77	10.16	6.15	69.07%
YoY %	18.03%	35.38%	48.25%	-69.53%	84.74%	65.20%	-	-
Horiz. %	220.33%	186.67%	137.89%	93.01%	305.20%	165.20%	100.00%	-
DY	3.46	3.64	4.12	0.00	4.60	4.85	0.00	-
YoY %	-4.95%	-11.65%	0.00%	0.00%	-5.15%	0.00%	-	-
Horiz. %	71.34%	75.05%	84.95%	0.00%	94.85%	100.00%	-	-
P/NAPS	1.17	1.10	1.00	0.80	0.76	0.75	0.79	29.83%
YoY %	6.36%	10.00%	25.00%	5.26%	1.33%	-5.06%	-	-
Horiz. %	148.10%	139.24%	126.58%	101.27%	96.20%	94.94%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-17.74%	-36.08%	-36.18%	347.06%	-30.61%	-30.00%	-	-
Horiz. %	72.86%	88.57%	138.57%	217.14%	48.57%	70.00%	100.00%	-
P/EPS	7.66	8.77	13.40	18.49	5.36	11.03	16.44	-39.81%
YoY %	-12.66%	-34.55%	-27.53%	244.96%	-51.41%	-32.91%	-	-
Horiz. %	46.59%	53.35%	81.51%	112.47%	32.60%	67.09%	100.00%	-
EY	13.06	11.40	7.46	5.41	18.66	9.06	6.08	66.24%
YoY %	14.56%	52.82%	37.89%	-71.01%	105.96%	49.01%	-	-
Horiz. %	214.80%	187.50%	122.70%	88.98%	306.91%	149.01%	100.00%	-
DY	3.33	3.61	3.62	0.00	4.57	4.32	0.00	-
YoY %	-7.76%	-0.28%	0.00%	0.00%	5.79%	0.00%	-	-
Horiz. %	77.08%	83.56%	83.80%	0.00%	105.79%	100.00%	-	-
P/NAPS	1.21	1.11	1.14	0.85	0.76	0.84	0.80	31.66%
YoY %	9.01%	-2.63%	34.12%	11.84%	-9.52%	5.00%	-	-
Horiz. %	151.25%	138.75%	142.50%	106.25%	95.00%	105.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos