[MARCO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.54%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,428 24,647 93,035 65,105 43,380 20,649 93,839 -33.97%
PBT 4,929 2,169 7,045 4,854 3,319 1,628 5,600 -8.17%
Tax -1,209 -531 -1,657 -1,108 -926 -363 -1,277 -3.59%
NP 3,720 1,638 5,388 3,746 2,393 1,265 4,323 -9.55%
-
NP to SH 3,720 1,638 5,388 3,746 2,393 1,265 4,323 -9.55%
-
Tax Rate 24.53% 24.48% 23.52% 22.83% 27.90% 22.30% 22.80% -
Total Cost 46,708 23,009 87,647 61,359 40,987 19,384 89,516 -35.26%
-
Net Worth 85,846 92,582 85,183 84,815 84,458 84,333 85,888 -0.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 85,846 92,582 85,183 84,815 84,458 84,333 85,888 -0.03%
NOSH 715,384 712,173 709,862 706,792 703,823 702,777 715,737 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.38% 6.65% 5.79% 5.75% 5.52% 6.13% 4.61% -
ROE 4.33% 1.77% 6.33% 4.42% 2.83% 1.50% 5.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.05 3.46 13.11 9.21 6.16 2.94 13.11 -33.94%
EPS 0.52 0.23 0.76 0.53 0.34 0.18 0.61 -10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 712,105
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.78 2.34 8.82 6.18 4.11 1.96 8.90 -34.00%
EPS 0.35 0.16 0.51 0.36 0.23 0.12 0.41 -10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0878 0.0808 0.0804 0.0801 0.08 0.0815 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.12 0.12 0.12 0.13 0.09 0.09 -
P/RPS 1.70 3.47 0.92 1.30 2.11 3.06 0.69 82.71%
P/EPS 23.08 52.17 15.81 22.64 38.24 50.00 14.90 33.98%
EY 4.33 1.92 6.33 4.42 2.62 2.00 6.71 -25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.00 1.08 0.75 0.75 21.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 -
Price 0.12 0.12 0.12 0.12 0.12 0.13 0.09 -
P/RPS 1.70 3.47 0.92 1.30 1.95 4.42 0.69 82.71%
P/EPS 23.08 52.17 15.81 22.64 35.29 72.22 14.90 33.98%
EY 4.33 1.92 6.33 4.42 2.83 1.38 6.71 -25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.00 1.00 1.00 1.08 0.75 21.20%

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