[MARCO] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 43.46%
YoY- 58.72%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,826 15,374 16,372 15,221 13,573 12,974 13,144 13.16%
PBT 793 702 620 669 522 428 330 79.31%
Tax -327 -238 -237 -296 -262 -182 -170 54.60%
NP 466 464 383 373 260 246 160 103.81%
-
NP to SH 466 464 383 373 260 246 160 103.81%
-
Tax Rate 41.24% 33.90% 38.23% 44.25% 50.19% 42.52% 51.52% -
Total Cost 15,360 14,910 15,989 14,848 13,313 12,728 12,984 11.84%
-
Net Worth 52,306 47,244 50,593 50,048 49,636 47,058 49,882 3.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,306 47,244 50,593 50,048 49,636 47,058 49,882 3.21%
NOSH 47,551 47,244 47,283 47,215 47,272 47,058 47,058 0.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.94% 3.02% 2.34% 2.45% 1.92% 1.90% 1.22% -
ROE 0.89% 0.98% 0.76% 0.75% 0.52% 0.52% 0.32% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.28 32.54 34.62 32.24 28.71 27.57 27.93 12.38%
EPS 0.98 0.08 0.81 0.79 0.55 0.52 0.34 102.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.07 1.06 1.05 1.00 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 47,215
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.50 1.46 1.55 1.44 1.29 1.23 1.25 12.91%
EPS 0.04 0.04 0.04 0.04 0.02 0.02 0.02 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0448 0.048 0.0475 0.0471 0.0446 0.0473 3.21%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.26 2.35 1.67 1.60 1.80 1.86 2.35 -
P/RPS 12.80 7.22 4.82 4.96 6.27 6.75 8.41 32.28%
P/EPS 434.69 239.28 206.17 202.53 327.27 355.81 691.18 -26.57%
EY 0.23 0.42 0.49 0.49 0.31 0.28 0.14 39.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 2.35 1.56 1.51 1.71 1.86 2.22 44.79%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 16/03/04 27/11/03 28/08/03 23/05/03 27/02/03 26/11/02 -
Price 1.77 3.62 2.05 1.70 1.90 1.88 2.00 -
P/RPS 5.32 11.12 5.92 5.27 6.62 6.82 7.16 -17.95%
P/EPS 180.61 368.59 253.09 215.19 345.45 359.64 588.24 -54.45%
EY 0.55 0.27 0.40 0.46 0.29 0.28 0.17 118.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 3.62 1.92 1.60 1.81 1.88 1.89 -10.12%

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