[MAMEE] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -27.27%
YoY- 29.85%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 222,387 219,083 216,932 201,825 201,065 186,548 133,639 40.38%
PBT 11,803 10,491 10,347 9,030 12,463 11,582 8,106 28.43%
Tax -2,669 -1,414 -1,212 -516 -756 -696 -128 656.17%
NP 9,134 9,077 9,135 8,514 11,707 10,886 7,978 9.43%
-
NP to SH 9,134 9,077 9,135 8,514 11,707 10,886 7,978 9.43%
-
Tax Rate 22.61% 13.48% 11.71% 5.71% 6.07% 6.01% 1.58% -
Total Cost 213,253 210,006 207,797 193,311 189,358 175,662 125,661 42.22%
-
Net Worth 102,474 98,865 97,149 94,109 98,006 93,298 92,673 6.92%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,370 3,376 3,376 3,376 1,531 - - -
Div Payout % 36.90% 37.20% 36.96% 39.66% 13.08% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 102,474 98,865 97,149 94,109 98,006 93,298 92,673 6.92%
NOSH 60,996 61,027 61,878 61,509 61,253 60,583 61,782 -0.84%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.11% 4.14% 4.21% 4.22% 5.82% 5.84% 5.97% -
ROE 8.91% 9.18% 9.40% 9.05% 11.95% 11.67% 8.61% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 364.59 358.99 350.58 328.12 328.25 307.92 216.31 41.58%
EPS 14.97 14.87 14.76 13.84 19.11 17.97 12.91 10.36%
DPS 5.50 5.50 5.46 5.50 2.50 0.00 0.00 -
NAPS 1.68 1.62 1.57 1.53 1.60 1.54 1.50 7.84%
Adjusted Per Share Value based on latest NOSH - 61,509
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 152.83 150.56 149.08 138.70 138.18 128.20 91.84 40.38%
EPS 6.28 6.24 6.28 5.85 8.05 7.48 5.48 9.50%
DPS 2.32 2.32 2.32 2.32 1.05 0.00 0.00 -
NAPS 0.7042 0.6794 0.6676 0.6467 0.6735 0.6412 0.6369 6.91%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 12/11/01 01/10/01 17/05/01 28/02/01 22/11/00 22/08/00 - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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