[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -68.72%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 93,839 66,235 43,759 21,152 79,520 56,437 35,525 90.52%
PBT 5,600 4,927 3,253 1,592 5,428 3,704 2,368 77.04%
Tax -1,277 -1,390 -765 -334 -1,406 -905 -587 67.49%
NP 4,323 3,537 2,488 1,258 4,022 2,799 1,781 80.12%
-
NP to SH 4,323 3,537 2,488 1,258 4,022 2,799 1,781 80.12%
-
Tax Rate 22.80% 28.21% 23.52% 20.98% 25.90% 24.43% 24.79% -
Total Cost 89,516 62,698 41,271 19,894 75,498 53,638 33,744 91.06%
-
Net Worth 85,888 84,887 85,302 83,866 84,985 78,946 78,363 6.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 3,541 - - -
Div Payout % - - - - 88.04% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,888 84,887 85,302 83,866 84,985 78,946 78,363 6.27%
NOSH 715,737 707,400 710,857 698,888 708,214 717,692 712,400 0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.61% 5.34% 5.69% 5.95% 5.06% 4.96% 5.01% -
ROE 5.03% 4.17% 2.92% 1.50% 4.73% 3.55% 2.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.11 9.36 6.16 3.03 11.23 7.86 4.99 89.84%
EPS 0.61 0.50 0.35 0.18 0.56 0.39 0.25 80.75%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.11 0.11 5.94%
Adjusted Per Share Value based on latest NOSH - 698,888
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.90 6.28 4.15 2.01 7.54 5.35 3.37 90.50%
EPS 0.41 0.34 0.24 0.12 0.38 0.27 0.17 79.36%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.0815 0.0805 0.0809 0.0795 0.0806 0.0749 0.0743 6.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.09 0.11 0.12 0.14 0.17 0.19 -
P/RPS 0.69 0.96 1.79 3.96 1.25 2.16 3.81 -67.82%
P/EPS 14.90 18.00 31.43 66.67 24.65 43.59 76.00 -66.08%
EY 6.71 5.56 3.18 1.50 4.06 2.29 1.32 194.18%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.75 0.75 0.92 1.00 1.17 1.55 1.73 -42.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 14/11/08 15/08/08 26/05/08 21/02/08 29/11/07 24/08/07 -
Price 0.09 0.09 0.11 0.12 0.12 0.16 0.17 -
P/RPS 0.69 0.96 1.79 3.96 1.07 2.03 3.41 -65.36%
P/EPS 14.90 18.00 31.43 66.67 21.13 41.03 68.00 -63.48%
EY 6.71 5.56 3.18 1.50 4.73 2.44 1.47 173.90%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.75 0.75 0.92 1.00 1.00 1.45 1.55 -38.23%

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