[MAMEE] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.35%
YoY- 94.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,547 94,140 88,150 80,292 83,079 78,798 79,282 6.00%
PBT 4,924 8,250 7,514 9,024 10,449 5,587 4,657 3.77%
Tax -420 -1,785 -1,920 -2,429 -975 -1,843 -1,817 -62.23%
NP 4,504 6,465 5,594 6,595 9,474 3,744 2,840 35.87%
-
NP to SH 4,485 6,461 5,592 6,594 9,467 3,744 2,866 34.68%
-
Tax Rate 8.53% 21.64% 25.55% 26.92% 9.33% 32.99% 39.02% -
Total Cost 82,043 87,675 82,556 73,697 73,605 75,054 76,442 4.81%
-
Net Worth 145,954 147,646 143,794 143,296 135,402 131,159 128,042 9.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 5,917 - 4,771 4,769 - -
Div Payout % - - 105.82% - 50.41% 127.39% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,954 147,646 143,794 143,296 135,402 131,159 128,042 9.09%
NOSH 59,090 59,058 59,174 59,458 59,648 59,617 59,832 -0.82%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.20% 6.87% 6.35% 8.21% 11.40% 4.75% 3.58% -
ROE 3.07% 4.38% 3.89% 4.60% 6.99% 2.85% 2.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 146.46 159.40 148.97 135.04 139.28 132.17 132.51 6.88%
EPS 7.59 10.94 9.45 11.09 15.87 6.28 4.79 35.80%
DPS 0.00 0.00 10.00 0.00 8.00 8.00 0.00 -
NAPS 2.47 2.50 2.43 2.41 2.27 2.20 2.14 10.00%
Adjusted Per Share Value based on latest NOSH - 59,458
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.48 64.69 60.58 55.18 57.09 54.15 54.48 6.01%
EPS 3.08 4.44 3.84 4.53 6.51 2.57 1.97 34.59%
DPS 0.00 0.00 4.07 0.00 3.28 3.28 0.00 -
NAPS 1.003 1.0147 0.9882 0.9848 0.9305 0.9013 0.8799 9.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.89 2.75 2.43 1.94 1.74 1.65 1.70 -
P/RPS 1.97 1.73 1.63 1.44 1.25 1.25 1.28 33.19%
P/EPS 38.08 25.14 25.71 17.49 10.96 26.27 35.49 4.79%
EY 2.63 3.98 3.89 5.72 9.12 3.81 2.82 -4.53%
DY 0.00 0.00 4.12 0.00 4.60 4.85 0.00 -
P/NAPS 1.17 1.10 1.00 0.80 0.77 0.75 0.79 29.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 22/05/06 27/02/06 21/11/05 22/08/05 -
Price 3.00 2.77 2.76 2.05 1.75 1.85 1.72 -
P/RPS 2.05 1.74 1.85 1.52 1.26 1.40 1.30 35.36%
P/EPS 39.53 25.32 29.21 18.49 11.03 29.46 35.91 6.59%
EY 2.53 3.95 3.42 5.41 9.07 3.39 2.78 -6.07%
DY 0.00 0.00 3.62 0.00 4.57 4.32 0.00 -
P/NAPS 1.21 1.11 1.14 0.85 0.77 0.84 0.80 31.66%

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