[MAMEE] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 139.53%
YoY- 501.91%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 94,140 78,798 68,000 69,104 57,771 59,282 55,978 9.04%
PBT 8,250 5,587 4,647 5,125 -424 5,479 4,167 12.05%
Tax -1,785 -1,843 -2,660 128 -883 -1,563 -308 34.00%
NP 6,465 3,744 1,987 5,253 -1,307 3,916 3,859 8.97%
-
NP to SH 6,461 3,744 1,987 5,253 -1,307 3,916 3,859 8.96%
-
Tax Rate 21.64% 32.99% 57.24% -2.50% - 28.53% 7.39% -
Total Cost 87,675 75,054 66,013 63,851 59,078 55,366 52,119 9.05%
-
Net Worth 147,646 131,159 120,281 114,114 104,503 102,474 98,006 7.06%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 4,769 2,358 1,860 1,536 1,524 1,531 -
Div Payout % - 127.39% 118.69% 35.42% 0.00% 38.94% 39.68% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,646 131,159 120,281 114,114 104,503 102,474 98,006 7.06%
NOSH 59,058 59,617 58,961 62,018 61,472 60,996 61,253 -0.60%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.87% 4.75% 2.92% 7.60% -2.26% 6.61% 6.89% -
ROE 4.38% 2.85% 1.65% 4.60% -1.25% 3.82% 3.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 159.40 132.17 115.33 111.42 93.98 97.19 91.39 9.71%
EPS 10.94 6.28 3.37 8.47 -2.13 6.42 6.30 9.62%
DPS 0.00 8.00 4.00 3.00 2.50 2.50 2.50 -
NAPS 2.50 2.20 2.04 1.84 1.70 1.68 1.60 7.71%
Adjusted Per Share Value based on latest NOSH - 62,018
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.69 54.15 46.73 47.49 39.70 40.74 38.47 9.04%
EPS 4.44 2.57 1.37 3.61 -0.90 2.69 2.65 8.97%
DPS 0.00 3.28 1.62 1.28 1.06 1.05 1.05 -
NAPS 1.0147 0.9013 0.8266 0.7842 0.7182 0.7042 0.6735 7.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.75 1.65 1.80 1.40 1.36 0.00 0.00 -
P/RPS 1.73 1.25 1.56 1.26 1.45 0.00 0.00 -
P/EPS 25.14 26.27 53.41 16.53 -63.97 0.00 0.00 -
EY 3.98 3.81 1.87 6.05 -1.56 0.00 0.00 -
DY 0.00 4.85 2.22 2.14 1.84 0.00 0.00 -
P/NAPS 1.10 0.75 0.88 0.76 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 22/11/00 -
Price 2.77 1.85 1.72 1.41 1.33 0.00 0.00 -
P/RPS 1.74 1.40 1.49 1.27 1.42 0.00 0.00 -
P/EPS 25.32 29.46 51.04 16.65 -62.55 0.00 0.00 -
EY 3.95 3.39 1.96 6.01 -1.60 0.00 0.00 -
DY 0.00 4.32 2.33 2.13 1.88 0.00 0.00 -
P/NAPS 1.11 0.84 0.84 0.77 0.78 0.00 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