[MARCO] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.65%
YoY- 48.22%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 63,216 61,932 62,294 58,878 66,152 62,165 62,258 1.02%
PBT 3,608 3,780 3,489 3,702 3,984 2,896 2,873 16.41%
Tax -908 -1,189 -1,054 -1,120 -1,188 -671 -1,176 -15.85%
NP 2,700 2,591 2,434 2,582 2,796 2,225 1,697 36.32%
-
NP to SH 2,700 2,591 2,434 2,582 2,796 2,225 1,697 36.32%
-
Tax Rate 25.17% 31.46% 30.21% 30.25% 29.82% 23.17% 40.93% -
Total Cost 60,516 59,341 59,860 56,296 63,356 59,940 60,561 -0.04%
-
Net Worth 74,249 73,079 71,735 74,742 69,899 71,855 70,943 3.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 74,249 73,079 71,735 74,742 69,899 71,855 70,943 3.08%
NOSH 674,999 664,358 652,142 679,473 635,454 653,235 66,302 370.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.27% 4.18% 3.91% 4.39% 4.23% 3.58% 2.73% -
ROE 3.64% 3.55% 3.39% 3.45% 4.00% 3.10% 2.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.37 9.32 9.55 8.67 10.41 9.52 93.90 -78.51%
EPS 0.40 0.39 0.37 0.38 0.44 0.34 2.56 -71.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 1.07 -78.08%
Adjusted Per Share Value based on latest NOSH - 657,777
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.00 5.87 5.91 5.58 6.27 5.90 5.91 1.01%
EPS 0.26 0.25 0.23 0.24 0.27 0.21 0.16 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0693 0.068 0.0709 0.0663 0.0682 0.0673 3.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.14 0.18 0.21 0.22 2.77 1.80 -
P/RPS 2.35 1.50 1.88 2.42 2.11 29.11 1.92 14.43%
P/EPS 55.00 35.90 48.21 55.26 50.00 813.24 70.31 -15.11%
EY 1.82 2.79 2.07 1.81 2.00 0.12 1.42 18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.27 1.64 1.91 2.00 25.18 1.68 12.33%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 18/02/05 25/11/04 -
Price 0.21 0.21 0.22 0.20 0.19 0.26 2.90 -
P/RPS 2.24 2.25 2.30 2.31 1.83 2.73 3.09 -19.31%
P/EPS 52.50 53.85 58.93 52.63 43.18 76.33 113.28 -40.14%
EY 1.90 1.86 1.70 1.90 2.32 1.31 0.88 67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.91 2.00 1.82 1.73 2.36 2.71 -20.81%

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