[MAMEE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 225.54%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,733 92,156 88,262 97,988 88,526 84,966 86,547 9.18%
PBT 4,312 5,264 6,348 6,893 2,074 4,604 4,924 -8.47%
Tax -560 -1,162 -1,788 -2,211 -635 -1,284 -420 21.16%
NP 3,752 4,102 4,560 4,682 1,439 3,320 4,504 -11.47%
-
NP to SH 3,750 4,100 4,557 4,678 1,437 3,318 4,485 -11.25%
-
Tax Rate 12.99% 22.07% 28.17% 32.08% 30.62% 27.89% 8.53% -
Total Cost 94,981 88,054 83,702 93,306 87,087 81,646 82,043 10.26%
-
Net Worth 180,194 180,595 147,920 164,869 151,296 160,179 145,954 15.09%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 4,067 - 10,053 - 6,356 - -
Div Payout % - 99.21% - 214.90% - 191.57% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,194 180,595 147,920 164,869 151,296 160,179 145,954 15.09%
NOSH 81,168 81,349 66,331 67,020 63,303 63,563 59,090 23.59%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.80% 4.45% 5.17% 4.78% 1.63% 3.91% 5.20% -
ROE 2.08% 2.27% 3.08% 2.84% 0.95% 2.07% 3.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.64 113.28 133.06 146.21 139.84 133.67 146.46 -11.65%
EPS 4.62 5.04 6.87 6.98 2.27 5.22 7.59 -28.19%
DPS 0.00 5.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 2.22 2.22 2.23 2.46 2.39 2.52 2.47 -6.87%
Adjusted Per Share Value based on latest NOSH - 67,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.85 63.33 60.66 67.34 60.84 58.39 59.48 9.18%
EPS 2.58 2.82 3.13 3.21 0.99 2.28 3.08 -11.14%
DPS 0.00 2.80 0.00 6.91 0.00 4.37 0.00 -
NAPS 1.2383 1.2411 1.0165 1.133 1.0397 1.1008 1.003 15.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.09 2.25 2.30 2.70 2.72 2.89 -
P/RPS 1.64 1.84 1.69 1.57 1.93 2.03 1.97 -11.51%
P/EPS 43.29 41.47 32.75 32.95 118.94 52.11 38.08 8.93%
EY 2.31 2.41 3.05 3.03 0.84 1.92 2.63 -8.29%
DY 0.00 2.39 0.00 6.52 0.00 3.68 0.00 -
P/NAPS 0.90 0.94 1.01 0.93 1.13 1.08 1.17 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 26/02/07 -
Price 1.83 1.90 2.05 2.13 2.42 2.96 3.00 -
P/RPS 1.50 1.68 1.54 1.46 1.73 2.21 2.05 -18.81%
P/EPS 39.61 37.70 29.84 30.52 106.61 56.70 39.53 0.13%
EY 2.52 2.65 3.35 3.28 0.94 1.76 2.53 -0.26%
DY 0.00 2.63 0.00 7.04 0.00 3.38 0.00 -
P/NAPS 0.82 0.86 0.92 0.87 1.01 1.17 1.21 -22.86%

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