[MAMEE] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 422.8%
YoY- 302.96%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 69,104 61,977 59,081 63,515 57,771 60,435 60,078 9.77%
PBT 5,125 3,518 1,667 4,901 -424 2,486 3,022 42.16%
Tax 128 -1,325 -72 -682 -883 -659 -909 -
NP 5,253 2,193 1,595 4,219 -1,307 1,827 2,113 83.41%
-
NP to SH 5,253 2,193 1,595 4,219 -1,307 1,827 2,113 83.41%
-
Tax Rate -2.50% 37.66% 4.32% 13.92% - 26.51% 30.08% -
Total Cost 63,851 59,784 57,486 59,296 59,078 58,608 57,965 6.65%
-
Net Worth 114,114 109,342 107,969 61,413 104,503 105,098 103,817 6.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,860 - - 1,535 1,536 - - -
Div Payout % 35.42% - - 36.39% 0.00% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 114,114 109,342 107,969 61,413 104,503 105,098 103,817 6.50%
NOSH 62,018 61,428 61,346 61,413 61,472 61,103 61,069 1.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.60% 3.54% 2.70% 6.64% -2.26% 3.02% 3.52% -
ROE 4.60% 2.01% 1.48% 6.87% -1.25% 1.74% 2.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.42 100.89 96.31 103.42 93.98 98.91 98.38 8.64%
EPS 8.47 3.57 2.60 6.87 -2.13 2.99 3.46 81.53%
DPS 3.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.84 1.78 1.76 1.00 1.70 1.72 1.70 5.41%
Adjusted Per Share Value based on latest NOSH - 61,413
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.49 42.59 40.60 43.65 39.70 41.53 41.29 9.76%
EPS 3.61 1.51 1.10 2.90 -0.90 1.26 1.45 83.59%
DPS 1.28 0.00 0.00 1.06 1.06 0.00 0.00 -
NAPS 0.7842 0.7514 0.742 0.422 0.7182 0.7223 0.7135 6.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.31 1.22 1.31 1.36 1.57 1.68 -
P/RPS 1.26 1.30 1.27 1.27 1.45 1.59 1.71 -18.40%
P/EPS 16.53 36.69 46.92 19.07 -63.97 52.51 48.55 -51.20%
EY 6.05 2.73 2.13 5.24 -1.56 1.90 2.06 104.94%
DY 2.14 0.00 0.00 1.91 1.84 0.00 0.00 -
P/NAPS 0.76 0.74 0.69 1.31 0.80 0.91 0.99 -16.14%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 -
Price 1.41 1.42 1.19 1.25 1.33 1.54 1.78 -
P/RPS 1.27 1.41 1.24 1.21 1.42 1.56 1.81 -21.02%
P/EPS 16.65 39.78 45.77 18.20 -62.55 51.51 51.45 -52.83%
EY 6.01 2.51 2.18 5.50 -1.60 1.94 1.94 112.36%
DY 2.13 0.00 0.00 2.00 1.88 0.00 0.00 -
P/NAPS 0.77 0.80 0.68 1.25 0.78 0.90 1.05 -18.66%

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