[MAMEE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 139.53%
YoY- 501.91%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 68,851 62,950 66,605 69,104 61,977 59,081 63,515 5.53%
PBT 3,964 7,564 4,760 5,125 3,518 1,667 4,901 -13.20%
Tax -1,405 -2,263 -2,496 128 -1,325 -72 -682 61.97%
NP 2,559 5,301 2,264 5,253 2,193 1,595 4,219 -28.36%
-
NP to SH 2,559 5,301 2,264 5,253 2,193 1,595 4,219 -28.36%
-
Tax Rate 35.44% 29.92% 52.44% -2.50% 37.66% 4.32% 13.92% -
Total Cost 66,292 57,649 64,341 63,851 59,784 57,486 59,296 7.72%
-
Net Worth 120,493 117,866 62,047 114,114 109,342 107,969 61,413 56.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,861 1,860 - - 1,535 -
Div Payout % - - 82.22% 35.42% - - 36.39% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 120,493 117,866 62,047 114,114 109,342 107,969 61,413 56.78%
NOSH 59,650 59,830 62,047 62,018 61,428 61,346 61,413 -1.92%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.72% 8.42% 3.40% 7.60% 3.54% 2.70% 6.64% -
ROE 2.12% 4.50% 3.65% 4.60% 2.01% 1.48% 6.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 115.42 105.21 107.35 111.42 100.89 96.31 103.42 7.60%
EPS 4.29 8.86 3.66 8.47 3.57 2.60 6.87 -26.96%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.50 -
NAPS 2.02 1.97 1.00 1.84 1.78 1.76 1.00 59.86%
Adjusted Per Share Value based on latest NOSH - 62,018
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.32 43.26 45.77 47.49 42.59 40.60 43.65 5.53%
EPS 1.76 3.64 1.56 3.61 1.51 1.10 2.90 -28.33%
DPS 0.00 0.00 1.28 1.28 0.00 0.00 1.06 -
NAPS 0.8281 0.81 0.4264 0.7842 0.7514 0.742 0.422 56.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.66 1.81 1.48 1.40 1.31 1.22 1.31 -
P/RPS 1.44 1.72 1.38 1.26 1.30 1.27 1.27 8.74%
P/EPS 38.69 20.43 40.56 16.53 36.69 46.92 19.07 60.33%
EY 2.58 4.90 2.47 6.05 2.73 2.13 5.24 -37.67%
DY 0.00 0.00 2.03 2.14 0.00 0.00 1.91 -
P/NAPS 0.82 0.92 1.48 0.76 0.74 0.69 1.31 -26.84%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 21/11/03 22/08/03 27/05/03 28/02/03 -
Price 1.61 1.68 1.86 1.41 1.42 1.19 1.25 -
P/RPS 1.39 1.60 1.73 1.27 1.41 1.24 1.21 9.69%
P/EPS 37.53 18.96 50.98 16.65 39.78 45.77 18.20 62.08%
EY 2.66 5.27 1.96 6.01 2.51 2.18 5.50 -38.41%
DY 0.00 0.00 1.61 2.13 0.00 0.00 2.00 -
P/NAPS 0.80 0.85 1.86 0.77 0.80 0.68 1.25 -25.75%

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