[MAMEE] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 152.86%
YoY- 48.15%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 94,140 88,150 80,292 83,079 78,798 79,282 67,773 24.46%
PBT 8,250 7,514 9,024 10,449 5,587 4,657 4,805 43.33%
Tax -1,785 -1,920 -2,429 -975 -1,843 -1,817 -1,384 18.46%
NP 6,465 5,594 6,595 9,474 3,744 2,840 3,421 52.79%
-
NP to SH 6,461 5,592 6,594 9,467 3,744 2,866 3,389 53.69%
-
Tax Rate 21.64% 25.55% 26.92% 9.33% 32.99% 39.02% 28.80% -
Total Cost 87,675 82,556 73,697 73,605 75,054 76,442 64,352 22.87%
-
Net Worth 147,646 143,794 143,296 135,402 131,159 128,042 127,536 10.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 5,917 - 4,771 4,769 - - -
Div Payout % - 105.82% - 50.41% 127.39% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 147,646 143,794 143,296 135,402 131,159 128,042 127,536 10.24%
NOSH 59,058 59,174 59,458 59,648 59,617 59,832 59,876 -0.91%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.87% 6.35% 8.21% 11.40% 4.75% 3.58% 5.05% -
ROE 4.38% 3.89% 4.60% 6.99% 2.85% 2.24% 2.66% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.40 148.97 135.04 139.28 132.17 132.51 113.19 25.61%
EPS 10.94 9.45 11.09 15.87 6.28 4.79 5.66 55.10%
DPS 0.00 10.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 2.50 2.43 2.41 2.27 2.20 2.14 2.13 11.25%
Adjusted Per Share Value based on latest NOSH - 59,648
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.69 60.58 55.18 57.09 54.15 54.48 46.57 24.47%
EPS 4.44 3.84 4.53 6.51 2.57 1.97 2.33 53.64%
DPS 0.00 4.07 0.00 3.28 3.28 0.00 0.00 -
NAPS 1.0147 0.9882 0.9848 0.9305 0.9013 0.8799 0.8765 10.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.75 2.43 1.94 1.74 1.65 1.70 1.73 -
P/RPS 1.73 1.63 1.44 1.25 1.25 1.28 1.53 8.52%
P/EPS 25.14 25.71 17.49 10.96 26.27 35.49 30.57 -12.21%
EY 3.98 3.89 5.72 9.12 3.81 2.82 3.27 13.98%
DY 0.00 4.12 0.00 4.60 4.85 0.00 0.00 -
P/NAPS 1.10 1.00 0.80 0.77 0.75 0.79 0.81 22.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 22/05/06 27/02/06 21/11/05 22/08/05 18/05/05 -
Price 2.77 2.76 2.05 1.75 1.85 1.72 1.66 -
P/RPS 1.74 1.85 1.52 1.26 1.40 1.30 1.47 11.88%
P/EPS 25.32 29.21 18.49 11.03 29.46 35.91 29.33 -9.32%
EY 3.95 3.42 5.41 9.07 3.39 2.78 3.41 10.28%
DY 0.00 3.62 0.00 4.57 4.32 0.00 0.00 -
P/NAPS 1.11 1.14 0.85 0.77 0.84 0.80 0.78 26.49%

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