[MAMEE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -46.96%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 83,079 78,798 79,282 67,773 77,803 68,000 68,851 13.30%
PBT 10,449 5,587 4,657 4,805 6,832 4,647 3,964 90.48%
Tax -975 -1,843 -1,817 -1,384 -442 -2,660 -1,405 -21.56%
NP 9,474 3,744 2,840 3,421 6,390 1,987 2,559 138.74%
-
NP to SH 9,467 3,744 2,866 3,389 6,390 1,987 2,559 138.63%
-
Tax Rate 9.33% 32.99% 39.02% 28.80% 6.47% 57.24% 35.44% -
Total Cost 73,605 75,054 76,442 64,352 71,413 66,013 66,292 7.20%
-
Net Worth 135,402 131,159 128,042 127,536 120,042 120,281 120,493 8.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,771 4,769 - - 1,800 2,358 - -
Div Payout % 50.41% 127.39% - - 28.18% 118.69% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 135,402 131,159 128,042 127,536 120,042 120,281 120,493 8.06%
NOSH 59,648 59,617 59,832 59,876 60,021 58,961 59,650 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.40% 4.75% 3.58% 5.05% 8.21% 2.92% 3.72% -
ROE 6.99% 2.85% 2.24% 2.66% 5.32% 1.65% 2.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 139.28 132.17 132.51 113.19 129.63 115.33 115.42 13.30%
EPS 15.87 6.28 4.79 5.66 10.54 3.37 4.29 138.62%
DPS 8.00 8.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 2.27 2.20 2.14 2.13 2.00 2.04 2.02 8.06%
Adjusted Per Share Value based on latest NOSH - 59,876
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 57.09 54.15 54.48 46.57 53.47 46.73 47.32 13.29%
EPS 6.51 2.57 1.97 2.33 4.39 1.37 1.76 138.60%
DPS 3.28 3.28 0.00 0.00 1.24 1.62 0.00 -
NAPS 0.9305 0.9013 0.8799 0.8765 0.825 0.8266 0.8281 8.05%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.74 1.65 1.70 1.73 1.67 1.80 1.66 -
P/RPS 1.25 1.25 1.28 1.53 1.29 1.56 1.44 -8.97%
P/EPS 10.96 26.27 35.49 30.57 15.69 53.41 38.69 -56.76%
EY 9.12 3.81 2.82 3.27 6.38 1.87 2.58 131.51%
DY 4.60 4.85 0.00 0.00 1.80 2.22 0.00 -
P/NAPS 0.77 0.75 0.79 0.81 0.84 0.88 0.82 -4.09%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 18/05/05 28/02/05 22/11/04 30/08/04 -
Price 1.75 1.85 1.72 1.66 1.60 1.72 1.61 -
P/RPS 1.26 1.40 1.30 1.47 1.23 1.49 1.39 -6.31%
P/EPS 11.03 29.46 35.91 29.33 15.03 51.04 37.53 -55.69%
EY 9.07 3.39 2.78 3.41 6.65 1.96 2.66 126.03%
DY 4.57 4.32 0.00 0.00 1.87 2.33 0.00 -
P/NAPS 0.77 0.84 0.80 0.78 0.80 0.84 0.80 -2.50%

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