[MAMEE] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 221.59%
YoY- 182.24%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 78,798 79,282 67,773 77,803 68,000 68,851 62,950 16.13%
PBT 5,587 4,657 4,805 6,832 4,647 3,964 7,564 -18.27%
Tax -1,843 -1,817 -1,384 -442 -2,660 -1,405 -2,263 -12.78%
NP 3,744 2,840 3,421 6,390 1,987 2,559 5,301 -20.67%
-
NP to SH 3,744 2,866 3,389 6,390 1,987 2,559 5,301 -20.67%
-
Tax Rate 32.99% 39.02% 28.80% 6.47% 57.24% 35.44% 29.92% -
Total Cost 75,054 76,442 64,352 71,413 66,013 66,292 57,649 19.21%
-
Net Worth 131,159 128,042 127,536 120,042 120,281 120,493 117,866 7.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,769 - - 1,800 2,358 - - -
Div Payout % 127.39% - - 28.18% 118.69% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 131,159 128,042 127,536 120,042 120,281 120,493 117,866 7.37%
NOSH 59,617 59,832 59,876 60,021 58,961 59,650 59,830 -0.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.75% 3.58% 5.05% 8.21% 2.92% 3.72% 8.42% -
ROE 2.85% 2.24% 2.66% 5.32% 1.65% 2.12% 4.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 132.17 132.51 113.19 129.63 115.33 115.42 105.21 16.41%
EPS 6.28 4.79 5.66 10.54 3.37 4.29 8.86 -20.48%
DPS 8.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 2.20 2.14 2.13 2.00 2.04 2.02 1.97 7.63%
Adjusted Per Share Value based on latest NOSH - 60,021
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.15 54.48 46.57 53.47 46.73 47.32 43.26 16.13%
EPS 2.57 1.97 2.33 4.39 1.37 1.76 3.64 -20.69%
DPS 3.28 0.00 0.00 1.24 1.62 0.00 0.00 -
NAPS 0.9013 0.8799 0.8765 0.825 0.8266 0.8281 0.81 7.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.65 1.70 1.73 1.67 1.80 1.66 1.81 -
P/RPS 1.25 1.28 1.53 1.29 1.56 1.44 1.72 -19.15%
P/EPS 26.27 35.49 30.57 15.69 53.41 38.69 20.43 18.23%
EY 3.81 2.82 3.27 6.38 1.87 2.58 4.90 -15.42%
DY 4.85 0.00 0.00 1.80 2.22 0.00 0.00 -
P/NAPS 0.75 0.79 0.81 0.84 0.88 0.82 0.92 -12.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 18/05/05 28/02/05 22/11/04 30/08/04 28/05/04 -
Price 1.85 1.72 1.66 1.60 1.72 1.61 1.68 -
P/RPS 1.40 1.30 1.47 1.23 1.49 1.39 1.60 -8.50%
P/EPS 29.46 35.91 29.33 15.03 51.04 37.53 18.96 34.11%
EY 3.39 2.78 3.41 6.65 1.96 2.66 5.27 -25.46%
DY 4.32 0.00 0.00 1.87 2.33 0.00 0.00 -
P/NAPS 0.84 0.80 0.78 0.80 0.84 0.80 0.85 -0.78%

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