[MARCO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.33%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 86,806 86,760 82,596 93,839 88,313 87,518 84,608 1.72%
PBT 6,472 6,638 6,512 5,600 6,569 6,506 6,368 1.08%
Tax -1,477 -1,852 -1,452 -1,277 -1,853 -1,530 -1,336 6.91%
NP 4,994 4,786 5,060 4,323 4,716 4,976 5,032 -0.50%
-
NP to SH 4,994 4,786 5,060 4,323 4,716 4,976 5,032 -0.50%
-
Tax Rate 22.82% 27.90% 22.30% 22.80% 28.21% 23.52% 20.98% -
Total Cost 81,812 81,974 77,536 89,516 83,597 82,542 79,576 1.86%
-
Net Worth 84,815 84,458 84,333 85,888 84,887 85,302 83,866 0.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 84,815 84,458 84,333 85,888 84,887 85,302 83,866 0.75%
NOSH 706,792 703,823 702,777 715,737 707,399 710,857 698,888 0.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.75% 5.52% 6.13% 4.61% 5.34% 5.69% 5.95% -
ROE 5.89% 5.67% 6.00% 5.03% 5.56% 5.83% 6.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.28 12.33 11.75 13.11 12.48 12.31 12.11 0.93%
EPS 0.71 0.68 0.72 0.61 0.67 0.70 0.72 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 690,833
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.23 8.23 7.83 8.90 8.38 8.30 8.02 1.73%
EPS 0.47 0.45 0.48 0.41 0.45 0.47 0.48 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0801 0.08 0.0815 0.0805 0.0809 0.0795 0.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.12 0.13 0.09 0.09 0.09 0.11 0.12 -
P/RPS 0.98 1.05 0.77 0.69 0.72 0.89 0.99 -0.67%
P/EPS 16.98 19.12 12.50 14.90 13.50 15.71 16.67 1.23%
EY 5.89 5.23 8.00 6.71 7.41 6.36 6.00 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 0.75 0.75 0.75 0.92 1.00 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 26/05/08 -
Price 0.12 0.12 0.13 0.09 0.09 0.11 0.12 -
P/RPS 0.98 0.97 1.11 0.69 0.72 0.89 0.99 -0.67%
P/EPS 16.98 17.65 18.06 14.90 13.50 15.71 16.67 1.23%
EY 5.89 5.67 5.54 6.71 7.41 6.36 6.00 -1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.08 0.75 0.75 0.92 1.00 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