[MAMEE] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.51%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 368,624 339,864 321,168 271,092 251,800 236,324 240,312 7.38%
PBT 21,056 18,416 36,096 19,220 30,256 6,668 12,088 9.68%
Tax -4,648 -5,136 -9,716 -5,536 -9,052 -288 -3,636 4.17%
NP 16,408 13,280 26,380 13,684 21,204 6,380 8,452 11.67%
-
NP to SH 16,400 13,272 26,376 13,556 21,204 6,380 8,452 11.67%
-
Tax Rate 22.07% 27.89% 26.92% 28.80% 29.92% 4.32% 30.08% -
Total Cost 352,216 326,584 294,788 257,408 230,596 229,944 231,860 7.21%
-
Net Worth 180,595 160,179 143,296 127,536 117,866 107,969 103,817 9.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 16,269 25,425 - - - - - -
Div Payout % 99.21% 191.57% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 180,595 160,179 143,296 127,536 117,866 107,969 103,817 9.65%
NOSH 81,349 63,563 59,458 59,876 59,830 61,346 61,069 4.89%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.45% 3.91% 8.21% 5.05% 8.42% 2.70% 3.52% -
ROE 9.08% 8.29% 18.41% 10.63% 17.99% 5.91% 8.14% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 453.14 534.69 540.15 452.75 420.85 385.23 393.51 2.37%
EPS 20.16 20.88 44.36 22.64 35.44 10.40 13.84 6.46%
DPS 20.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.52 2.41 2.13 1.97 1.76 1.70 4.54%
Adjusted Per Share Value based on latest NOSH - 59,876
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 253.32 233.56 220.71 186.30 173.04 162.41 165.15 7.38%
EPS 11.27 9.12 18.13 9.32 14.57 4.38 5.81 11.66%
DPS 11.18 17.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2411 1.1008 0.9848 0.8765 0.81 0.742 0.7135 9.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.09 2.72 1.94 1.73 1.81 1.22 1.68 -
P/RPS 0.46 0.51 0.36 0.38 0.43 0.32 0.43 1.12%
P/EPS 10.37 13.03 4.37 7.64 5.11 11.73 12.14 -2.58%
EY 9.65 7.68 22.87 13.09 19.58 8.52 8.24 2.66%
DY 9.57 14.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.80 0.81 0.92 0.69 0.99 -0.85%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 19/08/08 28/05/07 22/05/06 18/05/05 28/05/04 27/05/03 29/04/02 -
Price 1.90 2.96 2.05 1.66 1.68 1.19 1.78 -
P/RPS 0.42 0.55 0.38 0.37 0.40 0.31 0.45 -1.14%
P/EPS 9.42 14.18 4.62 7.33 4.74 11.44 12.86 -5.05%
EY 10.61 7.05 21.64 13.64 21.10 8.74 7.78 5.30%
DY 10.53 13.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.17 0.85 0.78 0.85 0.68 1.05 -3.26%

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