[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
15-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.89%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 47,990 30,578 15,804 61,932 46,721 29,439 16,538 103.31%
PBT 2,897 1,958 902 3,780 2,617 1,851 996 103.63%
Tax -726 -447 -227 -1,189 -791 -560 -297 81.36%
NP 2,171 1,511 675 2,591 1,826 1,291 699 112.72%
-
NP to SH 2,171 1,511 675 2,591 1,826 1,291 699 112.72%
-
Tax Rate 25.06% 22.83% 25.17% 31.46% 30.23% 30.25% 29.82% -
Total Cost 45,819 29,067 15,129 59,341 44,895 28,148 15,839 102.89%
-
Net Worth 79,603 79,147 74,249 73,079 71,735 74,742 69,899 9.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 79,603 79,147 74,249 73,079 71,735 74,742 69,899 9.04%
NOSH 723,666 719,523 674,999 664,358 652,142 679,473 635,454 9.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.52% 4.94% 4.27% 4.18% 3.91% 4.39% 4.23% -
ROE 2.73% 1.91% 0.91% 3.55% 2.55% 1.73% 1.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.63 4.25 2.34 9.32 7.16 4.33 2.60 86.54%
EPS 0.30 0.21 0.10 0.39 0.28 0.19 0.11 95.08%
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 - 637,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.55 2.90 1.50 5.87 4.43 2.79 1.57 103.13%
EPS 0.21 0.14 0.06 0.25 0.17 0.12 0.07 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0751 0.0704 0.0693 0.068 0.0709 0.0663 9.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.21 0.22 0.14 0.18 0.21 0.22 -
P/RPS 2.56 4.94 9.40 1.50 2.51 4.85 8.45 -54.85%
P/EPS 56.67 100.00 220.00 35.90 64.29 110.53 200.00 -56.82%
EY 1.76 1.00 0.45 2.79 1.56 0.90 0.50 131.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.91 2.00 1.27 1.64 1.91 2.00 -15.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 -
Price 0.17 0.23 0.21 0.21 0.22 0.20 0.19 -
P/RPS 2.56 5.41 8.97 2.25 3.07 4.62 7.30 -50.23%
P/EPS 56.67 109.52 210.00 53.85 78.57 105.26 172.73 -52.39%
EY 1.76 0.91 0.48 1.86 1.27 0.95 0.58 109.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.09 1.91 1.91 2.00 1.82 1.73 -7.05%

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