[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -83.92%
YoY- -31.21%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 149,179 100,684 56,357 30,478 149,570 106,245 67,798 68.76%
PBT 19,437 13,268 7,012 3,556 19,978 14,024 9,015 66.50%
Tax -5,087 -3,842 -2,044 -1,063 -4,471 -3,441 -2,279 70.38%
NP 14,350 9,426 4,968 2,493 15,507 10,583 6,736 65.18%
-
NP to SH 14,350 9,426 4,968 2,493 15,507 10,583 6,736 65.18%
-
Tax Rate 26.17% 28.96% 29.15% 29.89% 22.38% 24.54% 25.28% -
Total Cost 134,829 91,258 51,389 27,985 134,063 95,662 61,062 69.16%
-
Net Worth 210,861 210,861 210,861 200,318 200,318 200,318 200,318 3.46%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 3,162 - - -
Div Payout % - - - - 20.40% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 210,861 210,861 210,861 200,318 200,318 200,318 200,318 3.46%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.62% 9.36% 8.82% 8.18% 10.37% 9.96% 9.94% -
ROE 6.81% 4.47% 2.36% 1.24% 7.74% 5.28% 3.36% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.15 9.55 5.35 2.89 14.19 10.08 6.43 68.78%
EPS 1.36 0.89 0.47 0.24 1.47 1.00 0.64 64.91%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.15 9.55 5.35 2.89 14.19 10.08 6.43 68.78%
EPS 1.36 0.89 0.47 0.24 1.47 1.00 0.64 64.91%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.46%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.125 0.115 0.105 0.09 0.115 0.11 0.115 -
P/RPS 0.88 1.20 1.96 3.11 0.81 1.09 1.79 -37.57%
P/EPS 9.18 12.86 22.28 38.06 7.82 10.96 18.00 -36.03%
EY 10.89 7.77 4.49 2.63 12.79 9.13 5.56 56.22%
DY 0.00 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.63 0.58 0.53 0.47 0.61 0.58 0.61 2.16%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 18/11/20 17/08/20 22/06/20 26/02/20 20/11/19 21/08/19 -
Price 0.135 0.125 0.135 0.10 0.105 0.11 0.115 -
P/RPS 0.95 1.31 2.53 3.46 0.74 1.09 1.79 -34.32%
P/EPS 9.92 13.98 28.65 42.29 7.14 10.96 18.00 -32.65%
EY 10.08 7.15 3.49 2.36 14.01 9.13 5.56 48.41%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.68 0.63 0.68 0.53 0.55 0.58 0.61 7.47%

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