[MAMEE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 87.56%
YoY- 232.35%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 339,864 321,168 271,092 251,800 236,324 240,312 230,180 6.70%
PBT 18,416 36,096 19,220 30,256 6,668 12,088 11,124 8.76%
Tax -5,136 -9,716 -5,536 -9,052 -288 -3,636 -2,956 9.63%
NP 13,280 26,380 13,684 21,204 6,380 8,452 8,168 8.43%
-
NP to SH 13,272 26,376 13,556 21,204 6,380 8,452 8,168 8.42%
-
Tax Rate 27.89% 26.92% 28.80% 29.92% 4.32% 30.08% 26.57% -
Total Cost 326,584 294,788 257,408 230,596 229,944 231,860 222,012 6.64%
-
Net Worth 160,179 143,296 127,536 117,866 107,969 103,817 97,149 8.68%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 25,425 - - - - - - -
Div Payout % 191.57% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 160,179 143,296 127,536 117,866 107,969 103,817 97,149 8.68%
NOSH 63,563 59,458 59,876 59,830 61,346 61,069 61,878 0.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.91% 8.21% 5.05% 8.42% 2.70% 3.52% 3.55% -
ROE 8.29% 18.41% 10.63% 17.99% 5.91% 8.14% 8.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 534.69 540.15 452.75 420.85 385.23 393.51 371.99 6.23%
EPS 20.88 44.36 22.64 35.44 10.40 13.84 13.20 7.93%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.41 2.13 1.97 1.76 1.70 1.57 8.20%
Adjusted Per Share Value based on latest NOSH - 59,830
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 233.56 220.71 186.30 173.04 162.41 165.15 158.18 6.70%
EPS 9.12 18.13 9.32 14.57 4.38 5.81 5.61 8.43%
DPS 17.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1008 0.9848 0.8765 0.81 0.742 0.7135 0.6676 8.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 2.72 1.94 1.73 1.81 1.22 1.68 0.00 -
P/RPS 0.51 0.36 0.38 0.43 0.32 0.43 0.00 -
P/EPS 13.03 4.37 7.64 5.11 11.73 12.14 0.00 -
EY 7.68 22.87 13.09 19.58 8.52 8.24 0.00 -
DY 14.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.80 0.81 0.92 0.69 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 29/04/02 17/05/01 -
Price 2.96 2.05 1.66 1.68 1.19 1.78 0.00 -
P/RPS 0.55 0.38 0.37 0.40 0.31 0.45 0.00 -
P/EPS 14.18 4.62 7.33 4.74 11.44 12.86 0.00 -
EY 7.05 21.64 13.64 21.10 8.74 7.78 0.00 -
DY 13.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.85 0.78 0.85 0.68 1.05 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