[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 41.44%
YoY- 43.44%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,578 15,804 61,932 46,721 29,439 16,538 62,165 -37.76%
PBT 1,958 902 3,780 2,617 1,851 996 2,896 -23.02%
Tax -447 -227 -1,189 -791 -560 -297 -671 -23.78%
NP 1,511 675 2,591 1,826 1,291 699 2,225 -22.79%
-
NP to SH 1,511 675 2,591 1,826 1,291 699 2,225 -22.79%
-
Tax Rate 22.83% 25.17% 31.46% 30.23% 30.25% 29.82% 23.17% -
Total Cost 29,067 15,129 59,341 44,895 28,148 15,839 59,940 -38.35%
-
Net Worth 79,147 74,249 73,079 71,735 74,742 69,899 71,855 6.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 79,147 74,249 73,079 71,735 74,742 69,899 71,855 6.67%
NOSH 719,523 674,999 664,358 652,142 679,473 635,454 653,235 6.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.94% 4.27% 4.18% 3.91% 4.39% 4.23% 3.58% -
ROE 1.91% 0.91% 3.55% 2.55% 1.73% 1.00% 3.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.25 2.34 9.32 7.16 4.33 2.60 9.52 -41.67%
EPS 0.21 0.10 0.39 0.28 0.19 0.11 0.34 -27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 668,750
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.90 1.50 5.87 4.43 2.79 1.57 5.90 -37.79%
EPS 0.14 0.06 0.25 0.17 0.12 0.07 0.21 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0704 0.0693 0.068 0.0709 0.0663 0.0682 6.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.21 0.22 0.14 0.18 0.21 0.22 2.77 -
P/RPS 4.94 9.40 1.50 2.51 4.85 8.45 29.11 -69.44%
P/EPS 100.00 220.00 35.90 64.29 110.53 200.00 813.24 -75.36%
EY 1.00 0.45 2.79 1.56 0.90 0.50 0.12 312.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 1.27 1.64 1.91 2.00 25.18 -82.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 18/02/05 -
Price 0.23 0.21 0.21 0.22 0.20 0.19 0.26 -
P/RPS 5.41 8.97 2.25 3.07 4.62 7.30 2.73 57.96%
P/EPS 109.52 210.00 53.85 78.57 105.26 172.73 76.33 27.29%
EY 0.91 0.48 1.86 1.27 0.95 0.58 1.31 -21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.91 1.91 2.00 1.82 1.73 2.36 -7.80%

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