[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 97.78%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 48,704 167,093 124,038 81,600 45,916 151,828 110,012 -41.88%
PBT 5,159 26,062 20,567 13,536 6,830 24,533 18,191 -56.80%
Tax -1,404 -6,374 -5,046 -3,297 -1,653 -6,477 -4,871 -56.33%
NP 3,755 19,688 15,521 10,239 5,177 18,056 13,320 -56.97%
-
NP to SH 3,781 19,919 15,521 10,239 5,177 18,056 13,320 -56.77%
-
Tax Rate 27.21% 24.46% 24.53% 24.36% 24.20% 26.40% 26.78% -
Total Cost 44,949 147,405 108,517 71,361 40,739 133,772 96,692 -39.96%
-
Net Worth 168,689 158,146 158,146 158,146 147,602 142,965 145,839 10.18%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 7,380 - - - 2,042 7,778 -
Div Payout % - 37.05% - - - 11.31% 58.39% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 168,689 158,146 158,146 158,146 147,602 142,965 145,839 10.18%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,021,180 972,262 5.54%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.71% 11.78% 12.51% 12.55% 11.27% 11.89% 12.11% -
ROE 2.24% 12.60% 9.81% 6.47% 3.51% 12.63% 9.13% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.62 15.85 11.76 7.74 4.36 14.87 11.32 -44.94%
EPS 0.36 1.89 1.47 0.97 0.49 1.77 1.37 -58.94%
DPS 0.00 0.70 0.00 0.00 0.00 0.20 0.80 -
NAPS 0.16 0.15 0.15 0.15 0.14 0.14 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.62 15.85 11.76 7.74 4.36 14.40 10.43 -41.86%
EPS 0.36 1.89 1.47 0.97 0.49 1.71 1.26 -56.58%
DPS 0.00 0.70 0.00 0.00 0.00 0.19 0.74 -
NAPS 0.16 0.15 0.15 0.15 0.14 0.1356 0.1383 10.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.155 0.155 0.15 0.165 0.17 0.16 0.195 -
P/RPS 3.36 0.98 1.27 2.13 3.90 1.08 1.72 56.20%
P/EPS 43.22 8.20 10.19 16.99 34.62 9.05 14.23 109.58%
EY 2.31 12.19 9.81 5.89 2.89 11.05 7.03 -52.34%
DY 0.00 4.52 0.00 0.00 0.00 1.25 4.10 -
P/NAPS 0.97 1.03 1.00 1.10 1.21 1.14 1.30 -17.71%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 23/02/16 19/11/15 19/08/15 18/05/15 16/02/15 19/11/14 -
Price 0.16 0.16 0.165 0.145 0.17 0.17 0.175 -
P/RPS 3.46 1.01 1.40 1.87 3.90 1.14 1.55 70.71%
P/EPS 44.61 8.47 11.21 14.93 34.62 9.61 12.77 130.05%
EY 2.24 11.81 8.92 6.70 2.89 10.40 7.83 -56.55%
DY 0.00 4.38 0.00 0.00 0.00 1.18 4.57 -
P/NAPS 1.00 1.07 1.10 0.97 1.21 1.21 1.17 -9.92%

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