[MARCO] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
08-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -60.05%
YoY- -883.82%
Quarter Report
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 12,213 4,276 16,147 15,493 15,865 17,736 17,459 -21.21%
PBT 482 -4,473 56 -493 -258 -1,198 108 171.31%
Tax -220 4,473 -56 493 258 1,198 -108 60.76%
NP 262 0 0 0 0 0 0 -
-
NP to SH 262 -4,597 -233 -669 -418 -1,138 -131 -
-
Tax Rate 45.64% - 100.00% - - - 100.00% -
Total Cost 11,951 4,276 16,147 15,493 15,865 17,736 17,459 -22.34%
-
Net Worth 50,494 49,812 19,971 19,857 20,545 21,012 22,389 72.06%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 50,494 49,812 19,971 19,857 20,545 21,012 22,389 72.06%
NOSH 47,636 47,440 23,775 23,639 23,615 23,609 23,818 58.80%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.52% -9.23% -1.17% -3.37% -2.03% -5.42% -0.59% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.64 9.01 67.91 65.54 67.18 75.12 73.30 -50.38%
EPS 0.55 -9.69 -0.98 -2.83 -1.77 -4.82 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 0.84 0.84 0.87 0.89 0.94 8.34%
Adjusted Per Share Value based on latest NOSH - 23,639
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1.16 0.41 1.53 1.47 1.50 1.68 1.66 -21.27%
EPS 0.02 -0.44 -0.02 -0.06 -0.04 -0.11 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0472 0.0189 0.0188 0.0195 0.0199 0.0212 72.27%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.92 2.17 1.95 2.20 1.70 2.02 3.32 -
P/RPS 7.49 24.08 2.87 3.36 2.53 2.69 4.53 39.86%
P/EPS 349.09 -22.39 -198.98 -77.74 -96.05 -41.91 -603.64 -
EY 0.29 -4.47 -0.50 -1.29 -1.04 -2.39 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.07 2.32 2.62 1.95 2.27 3.53 -35.96%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 25/02/02 29/11/01 08/10/01 31/05/01 28/02/01 28/11/00 -
Price 2.91 1.93 2.28 2.00 2.12 2.10 2.60 -
P/RPS 11.35 21.41 3.36 3.05 3.16 2.80 3.55 117.17%
P/EPS 529.09 -19.92 -232.65 -70.67 -119.77 -43.57 -472.73 -
EY 0.19 -5.02 -0.43 -1.42 -0.83 -2.30 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.84 2.71 2.38 2.44 2.36 2.77 -0.48%

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