[MAMEE] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -171.54%
YoY- -133.38%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 78,798 68,000 69,104 57,771 59,282 55,978 41,461 -0.68%
PBT 5,587 4,647 5,125 -424 5,479 4,167 3,286 -0.56%
Tax -1,843 -2,660 128 -883 -1,563 -308 -248 -2.10%
NP 3,744 1,987 5,253 -1,307 3,916 3,859 3,038 -0.22%
-
NP to SH 3,744 1,987 5,253 -1,307 3,916 3,859 3,038 -0.22%
-
Tax Rate 32.99% 57.24% -2.50% - 28.53% 7.39% 7.55% -
Total Cost 75,054 66,013 63,851 59,078 55,366 52,119 38,423 -0.70%
-
Net Worth 131,159 120,281 114,114 104,503 102,474 98,006 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,769 2,358 1,860 1,536 1,524 1,531 - -100.00%
Div Payout % 127.39% 118.69% 35.42% 0.00% 38.94% 39.68% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 131,159 120,281 114,114 104,503 102,474 98,006 0 -100.00%
NOSH 59,617 58,961 62,018 61,472 60,996 61,253 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.75% 2.92% 7.60% -2.26% 6.61% 6.89% 7.33% -
ROE 2.85% 1.65% 4.60% -1.25% 3.82% 3.94% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 132.17 115.33 111.42 93.98 97.19 91.39 0.00 -100.00%
EPS 6.28 3.37 8.47 -2.13 6.42 6.30 0.00 -100.00%
DPS 8.00 4.00 3.00 2.50 2.50 2.50 0.00 -100.00%
NAPS 2.20 2.04 1.84 1.70 1.68 1.60 1.43 -0.45%
Adjusted Per Share Value based on latest NOSH - 61,472
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.15 46.73 47.49 39.70 40.74 38.47 28.49 -0.68%
EPS 2.57 1.37 3.61 -0.90 2.69 2.65 2.09 -0.21%
DPS 3.28 1.62 1.28 1.06 1.05 1.05 0.00 -100.00%
NAPS 0.9013 0.8266 0.7842 0.7182 0.7042 0.6735 1.43 0.49%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 1.65 1.80 1.40 1.36 0.00 0.00 0.00 -
P/RPS 1.25 1.56 1.26 1.45 0.00 0.00 0.00 -100.00%
P/EPS 26.27 53.41 16.53 -63.97 0.00 0.00 0.00 -100.00%
EY 3.81 1.87 6.05 -1.56 0.00 0.00 0.00 -100.00%
DY 4.85 2.22 2.14 1.84 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.88 0.76 0.80 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 26/11/99 -
Price 1.85 1.72 1.41 1.33 0.00 0.00 0.00 -
P/RPS 1.40 1.49 1.27 1.42 0.00 0.00 0.00 -100.00%
P/EPS 29.46 51.04 16.65 -62.55 0.00 0.00 0.00 -100.00%
EY 3.39 1.96 6.01 -1.60 0.00 0.00 0.00 -100.00%
DY 4.32 2.33 2.13 1.88 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.84 0.77 0.78 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