[MAMEE] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -30.58%
YoY- -52.62%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 97,988 88,526 84,966 86,547 94,140 88,150 80,292 14.18%
PBT 6,893 2,074 4,604 4,924 8,250 7,514 9,024 -16.42%
Tax -2,211 -635 -1,284 -420 -1,785 -1,920 -2,429 -6.07%
NP 4,682 1,439 3,320 4,504 6,465 5,594 6,595 -20.40%
-
NP to SH 4,678 1,437 3,318 4,485 6,461 5,592 6,594 -20.43%
-
Tax Rate 32.08% 30.62% 27.89% 8.53% 21.64% 25.55% 26.92% -
Total Cost 93,306 87,087 81,646 82,043 87,675 82,556 73,697 17.01%
-
Net Worth 164,869 151,296 160,179 145,954 147,646 143,794 143,296 9.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,053 - 6,356 - - 5,917 - -
Div Payout % 214.90% - 191.57% - - 105.82% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,869 151,296 160,179 145,954 147,646 143,794 143,296 9.79%
NOSH 67,020 63,303 63,563 59,090 59,058 59,174 59,458 8.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.78% 1.63% 3.91% 5.20% 6.87% 6.35% 8.21% -
ROE 2.84% 0.95% 2.07% 3.07% 4.38% 3.89% 4.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.21 139.84 133.67 146.46 159.40 148.97 135.04 5.43%
EPS 6.98 2.27 5.22 7.59 10.94 9.45 11.09 -26.53%
DPS 15.00 0.00 10.00 0.00 0.00 10.00 0.00 -
NAPS 2.46 2.39 2.52 2.47 2.50 2.43 2.41 1.37%
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.34 60.84 58.39 59.48 64.69 60.58 55.18 14.18%
EPS 3.21 0.99 2.28 3.08 4.44 3.84 4.53 -20.50%
DPS 6.91 0.00 4.37 0.00 0.00 4.07 0.00 -
NAPS 1.133 1.0397 1.1008 1.003 1.0147 0.9882 0.9848 9.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.30 2.70 2.72 2.89 2.75 2.43 1.94 -
P/RPS 1.57 1.93 2.03 1.97 1.73 1.63 1.44 5.92%
P/EPS 32.95 118.94 52.11 38.08 25.14 25.71 17.49 52.47%
EY 3.03 0.84 1.92 2.63 3.98 3.89 5.72 -34.50%
DY 6.52 0.00 3.68 0.00 0.00 4.12 0.00 -
P/NAPS 0.93 1.13 1.08 1.17 1.10 1.00 0.80 10.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 22/05/06 -
Price 2.13 2.42 2.96 3.00 2.77 2.76 2.05 -
P/RPS 1.46 1.73 2.21 2.05 1.74 1.85 1.52 -2.64%
P/EPS 30.52 106.61 56.70 39.53 25.32 29.21 18.49 39.62%
EY 3.28 0.94 1.76 2.53 3.95 3.42 5.41 -28.34%
DY 7.04 0.00 3.38 0.00 0.00 3.62 0.00 -
P/NAPS 0.87 1.01 1.17 1.21 1.11 1.14 0.85 1.56%

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