[MARCO] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 25.95%
YoY- 79.23%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 62,165 62,258 60,836 63,304 60,540 60,221 57,588 5.20%
PBT 2,896 2,873 2,936 3,172 2,513 2,414 2,382 13.84%
Tax -671 -1,176 -1,194 -1,308 -1,033 -1,060 -1,116 -28.65%
NP 2,225 1,697 1,742 1,864 1,480 1,354 1,266 45.38%
-
NP to SH 2,225 1,697 1,742 1,864 1,480 1,354 1,266 45.38%
-
Tax Rate 23.17% 40.93% 40.67% 41.24% 41.11% 43.91% 46.85% -
Total Cost 59,940 60,561 59,094 61,440 59,060 58,866 56,322 4.21%
-
Net Worth 71,855 70,943 71,142 52,306 5,214 50,799 50,449 26.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,855 70,943 71,142 52,306 5,214 50,799 50,449 26.45%
NOSH 653,235 66,302 66,488 47,551 47,403 47,476 47,593 468.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.58% 2.73% 2.86% 2.94% 2.44% 2.25% 2.20% -
ROE 3.10% 2.39% 2.45% 3.56% 28.38% 2.67% 2.51% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.52 93.90 91.50 133.13 127.71 126.84 121.00 -81.49%
EPS 0.34 2.56 2.62 3.92 0.25 2.85 2.66 -74.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 1.07 1.07 1.10 0.11 1.07 1.06 -77.76%
Adjusted Per Share Value based on latest NOSH - 47,551
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.90 5.91 5.77 6.00 5.74 5.71 5.46 5.27%
EPS 0.21 0.16 0.17 0.18 0.14 0.13 0.12 44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.0673 0.0675 0.0496 0.0049 0.0482 0.0479 26.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.77 1.80 1.71 4.26 2.35 1.67 1.60 -
P/RPS 29.11 1.92 1.87 3.20 1.84 1.32 1.32 679.06%
P/EPS 813.24 70.31 65.27 108.67 75.27 58.53 60.15 463.06%
EY 0.12 1.42 1.53 0.92 1.33 1.71 1.66 -82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.18 1.68 1.60 3.87 21.36 1.56 1.51 547.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/11/04 19/08/04 26/05/04 16/03/04 27/11/03 28/08/03 -
Price 0.26 2.90 1.74 1.77 3.62 2.05 1.70 -
P/RPS 2.73 3.09 1.90 1.33 2.83 1.62 1.40 55.76%
P/EPS 76.33 113.28 66.41 45.15 115.95 71.85 63.91 12.50%
EY 1.31 0.88 1.51 2.21 0.86 1.39 1.56 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.71 1.63 1.61 32.91 1.92 1.60 29.42%

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