[MAMEE] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
22-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 89.14%
YoY- -4.11%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 190,162 178,284 171,887 151,325 125,259 0 -100.00%
PBT 10,309 5,084 11,880 9,107 8,650 0 -100.00%
Tax -1,268 -2,435 -3,073 -919 -111 0 -100.00%
NP 9,041 2,649 8,807 8,188 8,539 0 -100.00%
-
NP to SH 9,041 2,649 8,807 8,188 8,539 0 -100.00%
-
Tax Rate 12.30% 47.90% 25.87% 10.09% 1.28% - -
Total Cost 181,121 175,635 163,080 143,137 116,720 0 -100.00%
-
Net Worth 114,097 104,403 102,463 97,042 86,112 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 1,860 1,535 - - - - -100.00%
Div Payout % 20.58% 57.96% - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 114,097 104,403 102,463 97,042 86,112 0 -100.00%
NOSH 62,009 61,413 60,990 60,651 60,218 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 4.75% 1.49% 5.12% 5.41% 6.82% 0.00% -
ROE 7.92% 2.54% 8.60% 8.44% 9.92% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 306.67 290.30 281.83 249.50 208.01 0.00 -100.00%
EPS 14.58 4.31 14.44 13.50 14.18 0.00 -100.00%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.84 1.70 1.68 1.60 1.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,253
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 130.68 122.52 118.12 103.99 86.08 0.00 -100.00%
EPS 6.21 1.82 6.05 5.63 5.87 0.00 -100.00%
DPS 1.28 1.06 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.7841 0.7175 0.7041 0.6669 0.5918 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 - - - - -
Price 1.40 1.36 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.47 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.60 31.53 0.00 0.00 0.00 0.00 -100.00%
EY 10.41 3.17 0.00 0.00 0.00 0.00 -100.00%
DY 2.14 1.84 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.80 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 28/11/02 12/11/01 22/11/00 26/11/99 - -
Price 1.41 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.46 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.67 30.83 0.00 0.00 0.00 0.00 -100.00%
EY 10.34 3.24 0.00 0.00 0.00 0.00 -100.00%
DY 2.13 1.88 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.77 0.78 0.00 0.00 0.00 0.00 -100.00%

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