[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -230.16%
YoY- 36.31%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 47,505 31,358 15,865 68,070 50,335 32,712 68,070 -21.30%
PBT -695 -752 -258 -899 285 145 -899 -15.75%
Tax 695 752 258 899 -285 -145 899 -15.75%
NP 0 0 0 0 0 0 0 -
-
NP to SH -1,320 -1,087 -418 -1,631 -494 -363 -1,631 -13.14%
-
Tax Rate - - - - 100.00% 100.00% - -
Total Cost 47,505 31,358 15,865 68,070 50,335 32,712 68,070 -21.30%
-
Net Worth 19,835 19,849 20,545 21,007 22,218 22,392 22,360 -7.67%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 19,835 19,849 20,545 21,007 22,218 22,392 22,360 -7.67%
NOSH 23,613 23,630 23,615 23,603 23,636 23,571 23,600 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -6.65% -5.48% -2.03% -7.76% -2.22% -1.62% -7.29% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 201.18 132.70 67.18 288.39 212.96 138.78 288.43 -21.33%
EPS -5.59 -4.60 -1.77 -6.91 -2.09 -1.54 -6.91 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.87 0.89 0.94 0.95 0.9475 -7.70%
Adjusted Per Share Value based on latest NOSH - 23,609
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 4.51 2.97 1.50 6.46 4.77 3.10 6.46 -21.28%
EPS -0.13 -0.10 -0.04 -0.15 -0.05 -0.03 -0.15 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0188 0.0195 0.0199 0.0211 0.0212 0.0212 -7.69%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.95 2.20 1.70 2.02 3.32 3.60 4.46 -
P/RPS 0.97 1.66 2.53 0.70 1.56 2.59 1.55 -26.81%
P/EPS -34.88 -47.83 -96.05 -29.23 -158.85 -233.77 -64.53 -33.61%
EY -2.87 -2.09 -1.04 -3.42 -0.63 -0.43 -1.55 50.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.62 1.95 2.27 3.53 3.79 4.71 -37.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 08/10/01 31/05/01 28/02/01 28/11/00 17/10/00 29/05/00 -
Price 2.28 2.00 2.12 2.10 2.60 2.43 4.14 -
P/RPS 1.13 1.51 3.16 0.73 1.22 1.75 1.44 -14.91%
P/EPS -40.79 -43.48 -119.77 -30.39 -124.40 -157.79 -59.90 -22.58%
EY -2.45 -2.30 -0.83 -3.29 -0.80 -0.63 -1.67 29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.38 2.44 2.36 2.77 2.56 4.37 -27.25%

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