[MAMEE] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.03%
YoY- 23.57%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 95,362 110,716 98,733 92,156 88,262 97,988 88,526 5.06%
PBT 11,461 9,052 4,312 5,264 6,348 6,893 2,074 210.95%
Tax -2,233 -2,527 -560 -1,162 -1,788 -2,211 -635 130.36%
NP 9,228 6,525 3,752 4,102 4,560 4,682 1,439 243.23%
-
NP to SH 9,225 6,522 3,750 4,100 4,557 4,678 1,437 243.47%
-
Tax Rate 19.48% 27.92% 12.99% 22.07% 28.17% 32.08% 30.62% -
Total Cost 86,134 104,191 94,981 88,054 83,702 93,306 87,087 -0.72%
-
Net Worth 162,483 184,370 180,194 180,595 147,920 164,869 151,296 4.84%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,062 4,061 - 4,067 - 10,053 - -
Div Payout % 44.03% 62.27% - 99.21% - 214.90% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 162,483 184,370 180,194 180,595 147,920 164,869 151,296 4.84%
NOSH 81,241 81,220 81,168 81,349 66,331 67,020 63,303 18.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.68% 5.89% 3.80% 4.45% 5.17% 4.78% 1.63% -
ROE 5.68% 3.54% 2.08% 2.27% 3.08% 2.84% 0.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 117.38 136.32 121.64 113.28 133.06 146.21 139.84 -10.96%
EPS 11.36 8.03 4.62 5.04 6.87 6.98 2.27 191.14%
DPS 5.00 5.00 0.00 5.00 0.00 15.00 0.00 -
NAPS 2.00 2.27 2.22 2.22 2.23 2.46 2.39 -11.15%
Adjusted Per Share Value based on latest NOSH - 81,349
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.53 76.09 67.85 63.33 60.66 67.34 60.84 5.05%
EPS 6.34 4.48 2.58 2.82 3.13 3.21 0.99 242.91%
DPS 2.79 2.79 0.00 2.80 0.00 6.91 0.00 -
NAPS 1.1166 1.267 1.2383 1.2411 1.0165 1.133 1.0397 4.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.79 1.80 2.00 2.09 2.25 2.30 2.70 -
P/RPS 1.52 1.32 1.64 1.84 1.69 1.57 1.93 -14.65%
P/EPS 15.76 22.42 43.29 41.47 32.75 32.95 118.94 -73.84%
EY 6.34 4.46 2.31 2.41 3.05 3.03 0.84 282.42%
DY 2.79 2.78 0.00 2.39 0.00 6.52 0.00 -
P/NAPS 0.90 0.79 0.90 0.94 1.01 0.93 1.13 -14.01%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 -
Price 1.84 1.65 1.83 1.90 2.05 2.13 2.42 -
P/RPS 1.57 1.21 1.50 1.68 1.54 1.46 1.73 -6.23%
P/EPS 16.20 20.55 39.61 37.70 29.84 30.52 106.61 -71.36%
EY 6.17 4.87 2.52 2.65 3.35 3.28 0.94 248.57%
DY 2.72 3.03 0.00 2.63 0.00 7.04 0.00 -
P/NAPS 0.92 0.73 0.82 0.86 0.92 0.87 1.01 -6.00%

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