[MAMEE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -22.35%
YoY- -62.17%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 97,988 94,140 78,798 68,000 69,104 57,771 59,282 8.73%
PBT 6,893 8,250 5,587 4,647 5,125 -424 5,479 3.89%
Tax -2,211 -1,785 -1,843 -2,660 128 -883 -1,563 5.94%
NP 4,682 6,465 3,744 1,987 5,253 -1,307 3,916 3.02%
-
NP to SH 4,678 6,461 3,744 1,987 5,253 -1,307 3,916 3.00%
-
Tax Rate 32.08% 21.64% 32.99% 57.24% -2.50% - 28.53% -
Total Cost 93,306 87,675 75,054 66,013 63,851 59,078 55,366 9.08%
-
Net Worth 164,869 147,646 131,159 120,281 114,114 104,503 102,474 8.24%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,053 - 4,769 2,358 1,860 1,536 1,524 36.92%
Div Payout % 214.90% - 127.39% 118.69% 35.42% 0.00% 38.94% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 164,869 147,646 131,159 120,281 114,114 104,503 102,474 8.24%
NOSH 67,020 59,058 59,617 58,961 62,018 61,472 60,996 1.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.78% 6.87% 4.75% 2.92% 7.60% -2.26% 6.61% -
ROE 2.84% 4.38% 2.85% 1.65% 4.60% -1.25% 3.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 146.21 159.40 132.17 115.33 111.42 93.98 97.19 7.03%
EPS 6.98 10.94 6.28 3.37 8.47 -2.13 6.42 1.40%
DPS 15.00 0.00 8.00 4.00 3.00 2.50 2.50 34.78%
NAPS 2.46 2.50 2.20 2.04 1.84 1.70 1.68 6.55%
Adjusted Per Share Value based on latest NOSH - 58,961
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.34 64.69 54.15 46.73 47.49 39.70 40.74 8.73%
EPS 3.21 4.44 2.57 1.37 3.61 -0.90 2.69 2.98%
DPS 6.91 0.00 3.28 1.62 1.28 1.06 1.05 36.87%
NAPS 1.133 1.0147 0.9013 0.8266 0.7842 0.7182 0.7042 8.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.30 2.75 1.65 1.80 1.40 1.36 0.00 -
P/RPS 1.57 1.73 1.25 1.56 1.26 1.45 0.00 -
P/EPS 32.95 25.14 26.27 53.41 16.53 -63.97 0.00 -
EY 3.03 3.98 3.81 1.87 6.05 -1.56 0.00 -
DY 6.52 0.00 4.85 2.22 2.14 1.84 0.00 -
P/NAPS 0.93 1.10 0.75 0.88 0.76 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 21/11/05 22/11/04 21/11/03 28/11/02 12/11/01 -
Price 2.13 2.77 1.85 1.72 1.41 1.33 0.00 -
P/RPS 1.46 1.74 1.40 1.49 1.27 1.42 0.00 -
P/EPS 30.52 25.32 29.46 51.04 16.65 -62.55 0.00 -
EY 3.28 3.95 3.39 1.96 6.01 -1.60 0.00 -
DY 7.04 0.00 4.32 2.33 2.13 1.88 0.00 -
P/NAPS 0.87 1.11 0.84 0.84 0.77 0.78 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