[MAMEE] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.54%
YoY- 160.96%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 138,500 120,198 102,956 98,733 88,526 88,150 79,282 9.73%
PBT 9,306 13,229 13,415 4,312 2,074 7,514 4,657 12.22%
Tax -861 -2,664 -2,734 -560 -635 -1,920 -1,817 -11.69%
NP 8,445 10,565 10,681 3,752 1,439 5,594 2,840 19.90%
-
NP to SH 8,446 10,570 10,677 3,750 1,437 5,592 2,866 19.72%
-
Tax Rate 9.25% 20.14% 20.38% 12.99% 30.62% 25.55% 39.02% -
Total Cost 130,055 109,633 92,275 94,981 87,087 82,556 76,442 9.25%
-
Net Worth 254,836 237,971 207,517 180,194 151,296 143,794 128,042 12.14%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,377 10,219 - - - 5,917 - -
Div Payout % 146.55% 96.69% - - - 105.82% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 254,836 237,971 207,517 180,194 151,296 143,794 128,042 12.14%
NOSH 145,620 145,994 81,379 81,168 63,303 59,174 59,832 15.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.10% 8.79% 10.37% 3.80% 1.63% 6.35% 3.58% -
ROE 3.31% 4.44% 5.15% 2.08% 0.95% 3.89% 2.24% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 95.11 82.33 126.51 121.64 139.84 148.97 132.51 -5.37%
EPS 5.80 7.24 13.12 4.62 2.27 9.45 4.79 3.23%
DPS 8.50 7.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.75 1.63 2.55 2.22 2.39 2.43 2.14 -3.29%
Adjusted Per Share Value based on latest NOSH - 81,168
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 95.18 82.60 70.75 67.85 60.84 60.58 54.48 9.74%
EPS 5.80 7.26 7.34 2.58 0.99 3.84 1.97 19.70%
DPS 8.51 7.02 0.00 0.00 0.00 4.07 0.00 -
NAPS 1.7513 1.6354 1.4261 1.2383 1.0397 0.9882 0.8799 12.14%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.25 3.26 2.30 2.00 2.70 2.43 1.70 -
P/RPS 4.47 3.96 1.82 1.64 1.93 1.63 1.28 23.16%
P/EPS 73.28 45.03 17.53 43.29 118.94 25.71 35.49 12.83%
EY 1.36 2.22 5.70 2.31 0.84 3.89 2.82 -11.43%
DY 2.00 2.15 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 2.43 2.00 0.90 0.90 1.13 1.00 0.79 20.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 -
Price 4.20 3.60 2.50 1.83 2.42 2.76 1.72 -
P/RPS 4.42 4.37 1.98 1.50 1.73 1.85 1.30 22.61%
P/EPS 72.41 49.72 19.05 39.61 106.61 29.21 35.91 12.39%
EY 1.38 2.01 5.25 2.52 0.94 3.42 2.78 -11.01%
DY 2.02 1.94 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 2.40 2.21 0.98 0.82 1.01 1.14 0.80 20.08%

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