[MAMEE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.54%
YoY- 72.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 88,526 84,966 86,547 94,140 88,150 80,292 83,079 4.33%
PBT 2,074 4,604 4,924 8,250 7,514 9,024 10,449 -66.07%
Tax -635 -1,284 -420 -1,785 -1,920 -2,429 -975 -24.92%
NP 1,439 3,320 4,504 6,465 5,594 6,595 9,474 -71.63%
-
NP to SH 1,437 3,318 4,485 6,461 5,592 6,594 9,467 -71.64%
-
Tax Rate 30.62% 27.89% 8.53% 21.64% 25.55% 26.92% 9.33% -
Total Cost 87,087 81,646 82,043 87,675 82,556 73,697 73,605 11.90%
-
Net Worth 151,296 160,179 145,954 147,646 143,794 143,296 135,402 7.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,356 - - 5,917 - 4,771 -
Div Payout % - 191.57% - - 105.82% - 50.41% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,296 160,179 145,954 147,646 143,794 143,296 135,402 7.70%
NOSH 63,303 63,563 59,090 59,058 59,174 59,458 59,648 4.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.63% 3.91% 5.20% 6.87% 6.35% 8.21% 11.40% -
ROE 0.95% 2.07% 3.07% 4.38% 3.89% 4.60% 6.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 139.84 133.67 146.46 159.40 148.97 135.04 139.28 0.26%
EPS 2.27 5.22 7.59 10.94 9.45 11.09 15.87 -72.74%
DPS 0.00 10.00 0.00 0.00 10.00 0.00 8.00 -
NAPS 2.39 2.52 2.47 2.50 2.43 2.41 2.27 3.50%
Adjusted Per Share Value based on latest NOSH - 59,058
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.84 58.39 59.48 64.69 60.58 55.18 57.09 4.34%
EPS 0.99 2.28 3.08 4.44 3.84 4.53 6.51 -71.60%
DPS 0.00 4.37 0.00 0.00 4.07 0.00 3.28 -
NAPS 1.0397 1.1008 1.003 1.0147 0.9882 0.9848 0.9305 7.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.70 2.72 2.89 2.75 2.43 1.94 1.74 -
P/RPS 1.93 2.03 1.97 1.73 1.63 1.44 1.25 33.69%
P/EPS 118.94 52.11 38.08 25.14 25.71 17.49 10.96 392.31%
EY 0.84 1.92 2.63 3.98 3.89 5.72 9.12 -79.69%
DY 0.00 3.68 0.00 0.00 4.12 0.00 4.60 -
P/NAPS 1.13 1.08 1.17 1.10 1.00 0.80 0.77 29.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 22/05/06 27/02/06 -
Price 2.42 2.96 3.00 2.77 2.76 2.05 1.75 -
P/RPS 1.73 2.21 2.05 1.74 1.85 1.52 1.26 23.60%
P/EPS 106.61 56.70 39.53 25.32 29.21 18.49 11.03 355.63%
EY 0.94 1.76 2.53 3.95 3.42 5.41 9.07 -78.02%
DY 0.00 3.38 0.00 0.00 3.62 0.00 4.57 -
P/NAPS 1.01 1.17 1.21 1.11 1.14 0.85 0.77 19.88%

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