[MARCO] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.24%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 21,152 23,083 20,912 18,196 17,329 17,574 17,412 13.83%
PBT 1,592 1,724 1,335 1,298 1,071 1,350 940 42.03%
Tax -334 -501 -318 -322 -266 -441 -279 12.73%
NP 1,258 1,223 1,017 976 805 909 661 53.51%
-
NP to SH 1,258 1,223 1,017 976 805 909 661 53.51%
-
Tax Rate 20.98% 29.06% 23.82% 24.81% 24.84% 32.67% 29.68% -
Total Cost 19,894 21,860 19,895 17,220 16,524 16,665 16,751 12.13%
-
Net Worth 83,866 87,524 79,907 76,685 87,818 79,566 80,788 2.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,646 - - - 3,616 - -
Div Payout % - 298.19% - - - 397.87% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 83,866 87,524 79,907 76,685 87,818 79,566 80,788 2.52%
NOSH 698,888 729,375 726,428 697,142 731,818 723,333 734,444 -3.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.95% 5.30% 4.86% 5.36% 4.65% 5.17% 3.80% -
ROE 1.50% 1.40% 1.27% 1.27% 0.92% 1.14% 0.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.03 3.16 2.88 2.61 2.37 2.43 2.37 17.77%
EPS 0.18 0.17 0.14 0.14 0.11 0.13 0.09 58.67%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.12 0.11 0.11 5.96%
Adjusted Per Share Value based on latest NOSH - 697,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.01 2.19 1.98 1.73 1.64 1.67 1.65 14.04%
EPS 0.12 0.12 0.10 0.09 0.08 0.09 0.06 58.67%
DPS 0.00 0.35 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.0795 0.083 0.0758 0.0727 0.0833 0.0755 0.0766 2.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.12 0.14 0.17 0.19 0.20 0.17 0.17 -
P/RPS 3.96 4.42 5.91 7.28 8.45 7.00 7.17 -32.65%
P/EPS 66.67 83.49 121.43 135.71 181.82 135.28 188.89 -50.02%
EY 1.50 1.20 0.82 0.74 0.55 0.74 0.53 99.95%
DY 0.00 3.57 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.00 1.17 1.55 1.73 1.67 1.55 1.55 -25.31%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 21/02/08 29/11/07 24/08/07 25/05/07 27/02/07 29/11/06 -
Price 0.12 0.12 0.16 0.17 0.19 0.19 0.17 -
P/RPS 3.96 3.79 5.56 6.51 8.02 7.82 7.17 -32.65%
P/EPS 66.67 71.57 114.29 121.43 172.73 151.19 188.89 -50.02%
EY 1.50 1.40 0.88 0.82 0.58 0.66 0.53 99.95%
DY 0.00 4.17 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 1.00 1.00 1.45 1.55 1.58 1.73 1.55 -25.31%

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