[MARCO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.87%
YoY- 149.77%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,588 54,292 50,628 50,205 49,020 48,852 51,781 7.36%
PBT 2,382 2,088 1,708 1,706 1,902 1,928 -5,168 -
Tax -1,116 -1,048 -805 -830 -908 -880 5,168 -
NP 1,266 1,040 903 876 994 1,048 0 -
-
NP to SH 1,266 1,040 903 876 994 1,048 -5,917 -
-
Tax Rate 46.85% 50.19% 47.13% 48.65% 47.74% 45.64% - -
Total Cost 56,322 53,252 49,725 49,329 48,026 47,804 51,781 5.78%
-
Net Worth 50,449 49,636 50,401 50,102 50,173 50,494 49,782 0.89%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 50,449 49,636 50,401 50,102 50,173 50,494 49,782 0.89%
NOSH 47,593 47,272 47,548 47,266 47,333 47,636 47,411 0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.20% 1.92% 1.78% 1.74% 2.03% 2.15% 0.00% -
ROE 2.51% 2.10% 1.79% 1.75% 1.98% 2.08% -11.89% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 121.00 114.85 106.48 106.22 103.56 102.55 109.22 7.08%
EPS 2.66 2.20 1.90 1.85 2.10 2.20 -12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.06 1.06 1.06 1.06 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 47,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.46 5.15 4.80 4.76 4.65 4.63 4.91 7.35%
EPS 0.12 0.10 0.09 0.08 0.09 0.10 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0471 0.0478 0.0475 0.0476 0.0479 0.0472 0.98%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.60 1.80 1.86 2.35 2.54 1.92 2.17 -
P/RPS 1.32 1.57 1.75 2.21 2.45 1.87 1.99 -23.99%
P/EPS 60.15 81.82 97.94 126.80 120.95 87.27 -17.39 -
EY 1.66 1.22 1.02 0.79 0.83 1.15 -5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.71 1.75 2.22 2.40 1.81 2.07 -19.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 23/05/03 27/02/03 26/11/02 28/08/02 24/05/02 25/02/02 -
Price 1.70 1.90 1.88 2.00 2.29 2.91 1.93 -
P/RPS 1.40 1.65 1.77 1.88 2.21 2.84 1.77 -14.50%
P/EPS 63.91 86.36 98.99 107.91 109.05 132.27 -15.46 -
EY 1.56 1.16 1.01 0.93 0.92 0.76 -6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.81 1.77 1.89 2.16 2.75 1.84 -8.91%

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