[MAMEE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -56.9%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 68,000 68,851 62,950 66,605 69,104 61,977 59,081 9.79%
PBT 4,647 3,964 7,564 4,760 5,125 3,518 1,667 97.70%
Tax -2,660 -1,405 -2,263 -2,496 128 -1,325 -72 1001.98%
NP 1,987 2,559 5,301 2,264 5,253 2,193 1,595 15.73%
-
NP to SH 1,987 2,559 5,301 2,264 5,253 2,193 1,595 15.73%
-
Tax Rate 57.24% 35.44% 29.92% 52.44% -2.50% 37.66% 4.32% -
Total Cost 66,013 66,292 57,649 64,341 63,851 59,784 57,486 9.63%
-
Net Worth 120,281 120,493 117,866 62,047 114,114 109,342 107,969 7.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,358 - - 1,861 1,860 - - -
Div Payout % 118.69% - - 82.22% 35.42% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 120,281 120,493 117,866 62,047 114,114 109,342 107,969 7.44%
NOSH 58,961 59,650 59,830 62,047 62,018 61,428 61,346 -2.60%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.92% 3.72% 8.42% 3.40% 7.60% 3.54% 2.70% -
ROE 1.65% 2.12% 4.50% 3.65% 4.60% 2.01% 1.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 115.33 115.42 105.21 107.35 111.42 100.89 96.31 12.72%
EPS 3.37 4.29 8.86 3.66 8.47 3.57 2.60 18.82%
DPS 4.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 2.04 2.02 1.97 1.00 1.84 1.78 1.76 10.31%
Adjusted Per Share Value based on latest NOSH - 62,047
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.73 47.32 43.26 45.77 47.49 42.59 40.60 9.79%
EPS 1.37 1.76 3.64 1.56 3.61 1.51 1.10 15.71%
DPS 1.62 0.00 0.00 1.28 1.28 0.00 0.00 -
NAPS 0.8266 0.8281 0.81 0.4264 0.7842 0.7514 0.742 7.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.66 1.81 1.48 1.40 1.31 1.22 -
P/RPS 1.56 1.44 1.72 1.38 1.26 1.30 1.27 14.65%
P/EPS 53.41 38.69 20.43 40.56 16.53 36.69 46.92 8.99%
EY 1.87 2.58 4.90 2.47 6.05 2.73 2.13 -8.29%
DY 2.22 0.00 0.00 2.03 2.14 0.00 0.00 -
P/NAPS 0.88 0.82 0.92 1.48 0.76 0.74 0.69 17.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 30/08/04 28/05/04 27/02/04 21/11/03 22/08/03 27/05/03 -
Price 1.72 1.61 1.68 1.86 1.41 1.42 1.19 -
P/RPS 1.49 1.39 1.60 1.73 1.27 1.41 1.24 12.98%
P/EPS 51.04 37.53 18.96 50.98 16.65 39.78 45.77 7.51%
EY 1.96 2.66 5.27 1.96 6.01 2.51 2.18 -6.82%
DY 2.33 0.00 0.00 1.61 2.13 0.00 0.00 -
P/NAPS 0.84 0.80 0.85 1.86 0.77 0.80 0.68 15.08%

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