[MARCO] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 117.71%
YoY- 162.68%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 50,628 50,205 49,020 48,852 51,781 63,340 62,716 -13.26%
PBT 1,708 1,706 1,902 1,928 -5,168 -926 -1,504 -
Tax -805 -830 -908 -880 5,168 926 1,504 -
NP 903 876 994 1,048 0 0 0 -
-
NP to SH 903 876 994 1,048 -5,917 -1,760 -2,174 -
-
Tax Rate 47.13% 48.65% 47.74% 45.64% - - - -
Total Cost 49,725 49,329 48,026 47,804 51,781 63,340 62,716 -14.29%
-
Net Worth 50,401 50,102 50,173 50,494 49,782 19,835 19,849 85.80%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,401 50,102 50,173 50,494 49,782 19,835 19,849 85.80%
NOSH 47,548 47,266 47,333 47,636 47,411 23,613 23,630 59.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.78% 1.74% 2.03% 2.15% 0.00% 0.00% 0.00% -
ROE 1.79% 1.75% 1.98% 2.08% -11.89% -8.87% -10.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 106.48 106.22 103.56 102.55 109.22 268.24 265.40 -45.51%
EPS 1.90 1.85 2.10 2.20 -12.48 -7.45 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.06 1.06 1.05 0.84 0.84 16.72%
Adjusted Per Share Value based on latest NOSH - 47,636
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.80 4.76 4.65 4.63 4.91 6.01 5.95 -13.30%
EPS 0.09 0.08 0.09 0.10 -0.56 -0.17 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0475 0.0476 0.0479 0.0472 0.0188 0.0188 85.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.86 2.35 2.54 1.92 2.17 1.95 2.20 -
P/RPS 1.75 2.21 2.45 1.87 1.99 0.73 0.83 64.20%
P/EPS 97.94 126.80 120.95 87.27 -17.39 -26.16 -23.91 -
EY 1.02 0.79 0.83 1.15 -5.75 -3.82 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.22 2.40 1.81 2.07 2.32 2.62 -23.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 24/05/02 25/02/02 29/11/01 08/10/01 -
Price 1.88 2.00 2.29 2.91 1.93 2.28 2.00 -
P/RPS 1.77 1.88 2.21 2.84 1.77 0.85 0.75 76.98%
P/EPS 98.99 107.91 109.05 132.27 -15.46 -30.59 -21.74 -
EY 1.01 0.93 0.92 0.76 -6.47 -3.27 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.89 2.16 2.75 1.84 2.71 2.38 -17.87%

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