[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.15%
YoY- 25.3%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 29,439 16,538 62,165 46,694 30,418 15,826 60,540 -38.18%
PBT 1,851 996 2,896 2,155 1,468 793 2,513 -18.45%
Tax -560 -297 -671 -882 -597 -327 -1,033 -33.53%
NP 1,291 699 2,225 1,273 871 466 1,480 -8.71%
-
NP to SH 1,291 699 2,225 1,273 871 466 1,480 -8.71%
-
Tax Rate 30.25% 29.82% 23.17% 40.93% 40.67% 41.24% 41.11% -
Total Cost 28,148 15,839 59,940 45,421 29,547 15,360 59,060 -39.01%
-
Net Worth 74,742 69,899 71,855 70,943 71,142 52,306 5,214 491.06%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,742 69,899 71,855 70,943 71,142 52,306 5,214 491.06%
NOSH 679,473 635,454 653,235 66,302 66,488 47,551 47,403 491.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.39% 4.23% 3.58% 2.73% 2.86% 2.94% 2.44% -
ROE 1.73% 1.00% 3.10% 1.79% 1.22% 0.89% 28.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.33 2.60 9.52 70.43 45.75 33.28 127.71 -89.54%
EPS 0.19 0.11 0.34 1.92 1.31 0.98 0.25 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.07 1.07 1.10 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 65,901
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.79 1.57 5.90 4.43 2.89 1.50 5.74 -38.20%
EPS 0.12 0.07 0.21 0.12 0.08 0.04 0.14 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0663 0.0682 0.0673 0.0675 0.0496 0.0049 494.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.22 2.77 1.80 1.71 4.26 2.35 -
P/RPS 4.85 8.45 29.11 2.56 3.74 12.80 1.84 90.92%
P/EPS 110.53 200.00 813.24 93.75 130.53 434.69 75.27 29.22%
EY 0.90 0.50 0.12 1.07 0.77 0.23 1.33 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 25.18 1.68 1.60 3.87 21.36 -80.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 30/05/05 18/02/05 25/11/04 19/08/04 26/05/04 16/03/04 -
Price 0.20 0.19 0.26 2.90 1.74 1.77 3.62 -
P/RPS 4.62 7.30 2.73 4.12 3.80 5.32 2.83 38.68%
P/EPS 105.26 172.73 76.33 151.04 132.82 180.61 115.95 -6.25%
EY 0.95 0.58 1.31 0.66 0.75 0.55 0.86 6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.73 2.36 2.71 1.63 1.61 32.91 -85.51%

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