[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.58%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 61,932 46,721 29,439 16,538 62,165 46,694 30,418 60.43%
PBT 3,780 2,617 1,851 996 2,896 2,155 1,468 87.54%
Tax -1,189 -791 -560 -297 -671 -882 -597 58.09%
NP 2,591 1,826 1,291 699 2,225 1,273 871 106.42%
-
NP to SH 2,591 1,826 1,291 699 2,225 1,273 871 106.42%
-
Tax Rate 31.46% 30.23% 30.25% 29.82% 23.17% 40.93% 40.67% -
Total Cost 59,341 44,895 28,148 15,839 59,940 45,421 29,547 58.98%
-
Net Worth 73,079 71,735 74,742 69,899 71,855 70,943 71,142 1.80%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 73,079 71,735 74,742 69,899 71,855 70,943 71,142 1.80%
NOSH 664,358 652,142 679,473 635,454 653,235 66,302 66,488 361.97%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.18% 3.91% 4.39% 4.23% 3.58% 2.73% 2.86% -
ROE 3.55% 2.55% 1.73% 1.00% 3.10% 1.79% 1.22% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.32 7.16 4.33 2.60 9.52 70.43 45.75 -65.27%
EPS 0.39 0.28 0.19 0.11 0.34 1.92 1.31 -55.31%
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 1.07 1.07 -77.96%
Adjusted Per Share Value based on latest NOSH - 635,454
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.87 4.43 2.79 1.57 5.90 4.43 2.89 60.17%
EPS 0.25 0.17 0.12 0.07 0.21 0.12 0.08 113.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.068 0.0709 0.0663 0.0682 0.0673 0.0675 1.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.18 0.21 0.22 2.77 1.80 1.71 -
P/RPS 1.50 2.51 4.85 8.45 29.11 2.56 3.74 -45.52%
P/EPS 35.90 64.29 110.53 200.00 813.24 93.75 130.53 -57.60%
EY 2.79 1.56 0.90 0.50 0.12 1.07 0.77 135.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.64 1.91 2.00 25.18 1.68 1.60 -14.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/03/06 30/11/05 18/08/05 30/05/05 18/02/05 25/11/04 19/08/04 -
Price 0.21 0.22 0.20 0.19 0.26 2.90 1.74 -
P/RPS 2.25 3.07 4.62 7.30 2.73 4.12 3.80 -29.42%
P/EPS 53.85 78.57 105.26 172.73 76.33 151.04 132.82 -45.13%
EY 1.86 1.27 0.95 0.58 1.31 0.66 0.75 82.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 1.82 1.73 2.36 2.71 1.63 11.11%

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