[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.74%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,035 65,105 43,380 20,649 93,839 66,235 43,759 65.11%
PBT 7,045 4,854 3,319 1,628 5,600 4,927 3,253 67.15%
Tax -1,657 -1,108 -926 -363 -1,277 -1,390 -765 67.17%
NP 5,388 3,746 2,393 1,265 4,323 3,537 2,488 67.15%
-
NP to SH 5,388 3,746 2,393 1,265 4,323 3,537 2,488 67.15%
-
Tax Rate 23.52% 22.83% 27.90% 22.30% 22.80% 28.21% 23.52% -
Total Cost 87,647 61,359 40,987 19,384 89,516 62,698 41,271 64.99%
-
Net Worth 85,183 84,815 84,458 84,333 85,888 84,887 85,302 -0.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 85,183 84,815 84,458 84,333 85,888 84,887 85,302 -0.09%
NOSH 709,862 706,792 703,823 702,777 715,737 707,400 710,857 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.79% 5.75% 5.52% 6.13% 4.61% 5.34% 5.69% -
ROE 6.33% 4.42% 2.83% 1.50% 5.03% 4.17% 2.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.11 9.21 6.16 2.94 13.11 9.36 6.16 65.22%
EPS 0.76 0.53 0.34 0.18 0.61 0.50 0.35 67.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 702,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.82 6.18 4.11 1.96 8.90 6.28 4.15 65.07%
EPS 0.51 0.36 0.23 0.12 0.41 0.34 0.24 65.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0804 0.0801 0.08 0.0815 0.0805 0.0809 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.12 0.13 0.09 0.09 0.09 0.11 -
P/RPS 0.92 1.30 2.11 3.06 0.69 0.96 1.79 -35.75%
P/EPS 15.81 22.64 38.24 50.00 14.90 18.00 31.43 -36.67%
EY 6.33 4.42 2.62 2.00 6.71 5.56 3.18 58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.08 0.75 0.75 0.75 0.92 5.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 -
Price 0.12 0.12 0.12 0.13 0.09 0.09 0.11 -
P/RPS 0.92 1.30 1.95 4.42 0.69 0.96 1.79 -35.75%
P/EPS 15.81 22.64 35.29 72.22 14.90 18.00 31.43 -36.67%
EY 6.33 4.42 2.83 1.38 6.71 5.56 3.18 58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.08 0.75 0.75 0.92 5.70%

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