[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.87%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 56,437 35,525 17,329 65,564 47,990 30,578 15,804 133.45%
PBT 3,704 2,368 1,071 4,247 2,897 1,958 902 156.21%
Tax -905 -587 -266 -1,167 -726 -447 -227 151.21%
NP 2,799 1,781 805 3,080 2,171 1,511 675 157.88%
-
NP to SH 2,799 1,781 805 3,080 2,171 1,511 675 157.88%
-
Tax Rate 24.43% 24.79% 24.84% 27.48% 25.06% 22.83% 25.17% -
Total Cost 53,638 33,744 16,524 62,484 45,819 29,067 15,129 132.33%
-
Net Worth 78,946 78,363 87,818 77,741 79,603 79,147 74,249 4.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,533 - - - -
Div Payout % - - - 114.73% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 78,946 78,363 87,818 77,741 79,603 79,147 74,249 4.17%
NOSH 717,692 712,400 731,818 706,744 723,666 719,523 674,999 4.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.96% 5.01% 4.65% 4.70% 4.52% 4.94% 4.27% -
ROE 3.55% 2.27% 0.92% 3.96% 2.73% 1.91% 0.91% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.86 4.99 2.37 9.28 6.63 4.25 2.34 124.12%
EPS 0.39 0.25 0.11 0.43 0.30 0.21 0.10 147.56%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 723,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.35 3.37 1.64 6.22 4.55 2.90 1.50 133.25%
EPS 0.27 0.17 0.08 0.29 0.21 0.14 0.06 172.31%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0749 0.0743 0.0833 0.0737 0.0755 0.0751 0.0704 4.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.19 0.20 0.17 0.17 0.21 0.22 -
P/RPS 2.16 3.81 8.45 1.83 2.56 4.94 9.40 -62.45%
P/EPS 43.59 76.00 181.82 39.01 56.67 100.00 220.00 -65.97%
EY 2.29 1.32 0.55 2.56 1.76 1.00 0.45 195.56%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.55 1.73 1.67 1.55 1.55 1.91 2.00 -15.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 24/08/07 25/05/07 27/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.16 0.17 0.19 0.19 0.17 0.23 0.21 -
P/RPS 2.03 3.41 8.02 2.05 2.56 5.41 8.97 -62.82%
P/EPS 41.03 68.00 172.73 43.60 56.67 109.52 210.00 -66.29%
EY 2.44 1.47 0.58 2.29 1.76 0.91 0.48 195.34%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.58 1.73 1.55 2.09 1.91 -16.76%

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