[MARCO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.55%
YoY- 55.45%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 138,744 109,891 105,554 100,856 98,588 93,035 86,806 36.74%
PBT 15,528 11,415 10,296 9,858 8,676 7,045 6,472 79.31%
Tax -4,072 -2,738 -2,712 -2,418 -2,124 -1,657 -1,477 96.73%
NP 11,456 8,677 7,584 7,440 6,552 5,388 4,994 74.02%
-
NP to SH 11,456 8,677 7,584 7,440 6,552 5,388 4,994 74.02%
-
Tax Rate 26.22% 23.99% 26.34% 24.53% 24.48% 23.52% 22.82% -
Total Cost 127,288 101,214 97,970 93,416 92,036 87,647 81,812 34.30%
-
Net Worth 0 92,459 92,429 85,846 92,582 85,183 84,815 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 92,459 92,429 85,846 92,582 85,183 84,815 -
NOSH 711,666 711,229 710,999 715,384 712,173 709,862 706,792 0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.26% 7.90% 7.18% 7.38% 6.65% 5.79% 5.75% -
ROE 0.00% 9.38% 8.21% 8.67% 7.08% 6.33% 5.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.50 15.45 14.85 14.10 13.84 13.11 12.28 36.14%
EPS 1.60 1.22 1.07 1.04 0.92 0.76 0.71 71.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.13 0.12 0.13 0.12 0.12 -
Adjusted Per Share Value based on latest NOSH - 717,931
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.16 10.42 10.01 9.57 9.35 8.82 8.23 36.78%
EPS 1.09 0.82 0.72 0.71 0.62 0.51 0.47 75.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0877 0.0877 0.0814 0.0878 0.0808 0.0804 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.14 0.14 0.12 0.12 0.12 0.12 0.12 -
P/RPS 0.72 0.91 0.81 0.85 0.87 0.92 0.98 -18.59%
P/EPS 8.70 11.48 11.25 11.54 13.04 15.81 16.98 -35.99%
EY 11.50 8.71 8.89 8.67 7.67 6.33 5.89 56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 0.92 1.00 0.92 1.00 1.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 22/11/10 26/08/10 21/05/10 22/02/10 23/11/09 -
Price 0.14 0.14 0.14 0.12 0.12 0.12 0.12 -
P/RPS 0.72 0.91 0.94 0.85 0.87 0.92 0.98 -18.59%
P/EPS 8.70 11.48 13.12 11.54 13.04 15.81 16.98 -35.99%
EY 11.50 8.71 7.62 8.67 7.67 6.33 5.89 56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 1.08 1.00 0.92 1.00 1.00 -

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