[MAMEE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.86%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 346,984 336,884 294,110 263,602 242,116 241,026 225,210 7.46%
PBT 13,356 33,076 18,924 23,056 10,370 11,016 12,802 0.70%
Tax -3,838 -8,698 -6,402 -7,336 -2,794 -3,104 -3,020 4.07%
NP 9,518 24,378 12,522 15,720 7,576 7,912 9,782 -0.45%
-
NP to SH 9,510 24,372 12,510 15,720 7,576 7,912 9,782 -0.46%
-
Tax Rate 28.74% 26.30% 33.83% 31.82% 26.94% 28.18% 23.59% -
Total Cost 337,466 312,506 281,588 247,882 234,540 233,114 215,428 7.76%
-
Net Worth 151,526 143,747 127,970 120,555 109,458 105,004 98,795 7.38%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 12,680 11,831 - - - - - -
Div Payout % 133.33% 48.54% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 151,526 143,747 127,970 120,555 109,458 105,004 98,795 7.38%
NOSH 63,400 59,155 59,799 59,681 61,493 61,049 60,985 0.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.74% 7.24% 4.26% 5.96% 3.13% 3.28% 4.34% -
ROE 6.28% 16.95% 9.78% 13.04% 6.92% 7.53% 9.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 547.29 569.49 491.83 441.68 393.73 394.81 369.29 6.77%
EPS 15.00 41.20 20.92 26.34 12.32 12.96 16.04 -1.11%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.43 2.14 2.02 1.78 1.72 1.62 6.69%
Adjusted Per Share Value based on latest NOSH - 59,650
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 238.45 231.51 202.12 181.15 166.39 165.64 154.77 7.46%
EPS 6.54 16.75 8.60 10.80 5.21 5.44 6.72 -0.45%
DPS 8.71 8.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0413 0.9879 0.8794 0.8285 0.7522 0.7216 0.6789 7.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 2.70 2.43 1.70 1.66 1.31 1.57 0.00 -
P/RPS 0.49 0.43 0.35 0.38 0.33 0.40 0.00 -
P/EPS 18.00 5.90 8.13 6.30 10.63 12.11 0.00 -
EY 5.56 16.95 12.31 15.87 9.40 8.25 0.00 -
DY 7.41 8.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 0.79 0.82 0.74 0.91 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 30/08/02 01/10/01 -
Price 2.42 2.76 1.72 1.61 1.42 1.54 0.00 -
P/RPS 0.44 0.48 0.35 0.36 0.36 0.39 0.00 -
P/EPS 16.13 6.70 8.22 6.11 11.53 11.88 0.00 -
EY 6.20 14.93 12.16 16.36 8.68 8.42 0.00 -
DY 8.26 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.14 0.80 0.80 0.80 0.90 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