[MARCO] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.09%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 62,294 58,878 66,152 62,165 62,258 60,836 63,304 -1.06%
PBT 3,489 3,702 3,984 2,896 2,873 2,936 3,172 6.54%
Tax -1,054 -1,120 -1,188 -671 -1,176 -1,194 -1,308 -13.39%
NP 2,434 2,582 2,796 2,225 1,697 1,742 1,864 19.44%
-
NP to SH 2,434 2,582 2,796 2,225 1,697 1,742 1,864 19.44%
-
Tax Rate 30.21% 30.25% 29.82% 23.17% 40.93% 40.67% 41.24% -
Total Cost 59,860 56,296 63,356 59,940 60,561 59,094 61,440 -1.72%
-
Net Worth 71,735 74,742 69,899 71,855 70,943 71,142 52,306 23.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 71,735 74,742 69,899 71,855 70,943 71,142 52,306 23.41%
NOSH 652,142 679,473 635,454 653,235 66,302 66,488 47,551 472.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.91% 4.39% 4.23% 3.58% 2.73% 2.86% 2.94% -
ROE 3.39% 3.45% 4.00% 3.10% 2.39% 2.45% 3.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.55 8.67 10.41 9.52 93.90 91.50 133.13 -82.70%
EPS 0.37 0.38 0.44 0.34 2.56 2.62 3.92 -79.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 1.07 1.07 1.10 -78.42%
Adjusted Per Share Value based on latest NOSH - 677,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.91 5.58 6.27 5.90 5.91 5.77 6.00 -1.00%
EPS 0.23 0.24 0.27 0.21 0.16 0.17 0.18 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0709 0.0663 0.0682 0.0673 0.0675 0.0496 23.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.18 0.21 0.22 2.77 1.80 1.71 4.26 -
P/RPS 1.88 2.42 2.11 29.11 1.92 1.87 3.20 -29.83%
P/EPS 48.21 55.26 50.00 813.24 70.31 65.27 108.67 -41.80%
EY 2.07 1.81 2.00 0.12 1.42 1.53 0.92 71.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.91 2.00 25.18 1.68 1.60 3.87 -43.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 18/08/05 30/05/05 18/02/05 25/11/04 19/08/04 26/05/04 -
Price 0.22 0.20 0.19 0.26 2.90 1.74 1.77 -
P/RPS 2.30 2.31 1.83 2.73 3.09 1.90 1.33 44.02%
P/EPS 58.93 52.63 43.18 76.33 113.28 66.41 45.15 19.41%
EY 1.70 1.90 2.32 1.31 0.88 1.51 2.21 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.82 1.73 2.36 2.71 1.63 1.61 15.54%

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