[MAMEE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -56.9%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,547 83,079 77,803 66,605 63,515 61,349 50,500 9.38%
PBT 4,924 10,449 6,832 4,760 4,901 998 -77 -
Tax -420 -975 -442 -2,496 -682 49 403 -
NP 4,504 9,474 6,390 2,264 4,219 1,047 326 54.87%
-
NP to SH 4,485 9,467 6,390 2,264 4,219 1,047 326 54.76%
-
Tax Rate 8.53% 9.33% 6.47% 52.44% 13.92% -4.91% - -
Total Cost 82,043 73,605 71,413 64,341 59,296 60,302 50,174 8.53%
-
Net Worth 145,954 135,402 120,042 62,047 61,413 102,265 94,109 7.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 4,771 1,800 1,861 1,535 1,826 1,845 -
Div Payout % - 50.41% 28.18% 82.22% 36.39% 174.42% 566.04% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,954 135,402 120,042 62,047 61,413 102,265 94,109 7.58%
NOSH 59,090 59,648 60,021 62,047 61,413 60,872 61,509 -0.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.20% 11.40% 8.21% 3.40% 6.64% 1.71% 0.65% -
ROE 3.07% 6.99% 5.32% 3.65% 6.87% 1.02% 0.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.46 139.28 129.63 107.35 103.42 100.78 82.10 10.12%
EPS 7.59 15.87 10.54 3.66 6.87 1.72 0.53 55.80%
DPS 0.00 8.00 3.00 3.00 2.50 3.00 3.00 -
NAPS 2.47 2.27 2.00 1.00 1.00 1.68 1.53 8.30%
Adjusted Per Share Value based on latest NOSH - 62,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.48 57.09 53.47 45.77 43.65 42.16 34.70 9.39%
EPS 3.08 6.51 4.39 1.56 2.90 0.72 0.22 55.21%
DPS 0.00 3.28 1.24 1.28 1.06 1.25 1.27 -
NAPS 1.003 0.9305 0.825 0.4264 0.422 0.7028 0.6467 7.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.89 1.74 1.67 1.48 1.31 0.00 0.00 -
P/RPS 1.97 1.25 1.29 1.38 1.27 0.00 0.00 -
P/EPS 38.08 10.96 15.69 40.56 19.07 0.00 0.00 -
EY 2.63 9.12 6.38 2.47 5.24 0.00 0.00 -
DY 0.00 4.60 1.80 2.03 1.91 0.00 0.00 -
P/NAPS 1.17 0.77 0.84 1.48 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 3.00 1.75 1.60 1.86 1.25 0.00 0.00 -
P/RPS 2.05 1.26 1.23 1.73 1.21 0.00 0.00 -
P/EPS 39.53 11.03 15.03 50.98 18.20 0.00 0.00 -
EY 2.53 9.07 6.65 1.96 5.50 0.00 0.00 -
DY 0.00 4.57 1.87 1.61 2.00 0.00 0.00 -
P/NAPS 1.21 0.77 0.80 1.86 1.25 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