[MAMEE] YoY Cumulative 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- 48.27%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 173,492 168,442 147,055 131,801 121,058 120,513 112,605 7.46%
PBT 6,678 16,538 9,462 11,528 5,185 5,508 6,401 0.70%
Tax -1,919 -4,349 -3,201 -3,668 -1,397 -1,552 -1,510 4.07%
NP 4,759 12,189 6,261 7,860 3,788 3,956 4,891 -0.45%
-
NP to SH 4,755 12,186 6,255 7,860 3,788 3,956 4,891 -0.46%
-
Tax Rate 28.74% 26.30% 33.83% 31.82% 26.94% 28.18% 23.59% -
Total Cost 168,733 156,253 140,794 123,941 117,270 116,557 107,714 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 6,340 5,915 - - - - - -
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 3.14% 8.48% 4.89% 6.52% 3.46% 3.77% 4.95% -
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 273.65 284.75 245.91 220.84 196.86 197.40 184.64 6.77%
EPS 7.50 20.60 10.46 13.17 6.16 6.48 8.02 -1.11%
DPS 10.00 10.00 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 119.23 115.76 101.06 90.58 83.19 82.82 77.38 7.46%
EPS 3.27 8.37 4.30 5.40 2.60 2.72 3.36 -0.45%
DPS 4.36 4.07 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 0.99 0.85 0.69 0.75 0.67 0.80 0.00 -
P/EPS 36.00 11.80 16.25 12.60 21.27 24.23 0.00 -
EY 2.78 8.48 6.15 7.93 4.70 4.13 0.00 -
DY 3.70 4.12 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 0.88 0.97 0.70 0.73 0.72 0.78 0.00 -
P/EPS 32.27 13.40 16.44 12.22 23.05 23.77 0.00 -
EY 3.10 7.46 6.08 8.18 4.34 4.21 0.00 -
DY 4.13 3.62 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