[MARCO] QoQ Quarter Result on 30-Jun-2017 [#2]

Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -25.19%
YoY- -24.3%
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 41,874 40,058 35,642 34,523 43,792 42,710 43,633 -2.70%
PBT 5,000 4,297 4,464 3,924 5,400 6,147 6,815 -18.66%
Tax -1,452 -1,546 72 -984 -1,470 -1,389 -1,896 -16.30%
NP 3,548 2,751 4,536 2,940 3,930 4,758 4,919 -19.58%
-
NP to SH 3,548 2,751 4,536 2,940 3,930 4,758 4,919 -19.58%
-
Tax Rate 29.04% 35.98% -1.61% 25.08% 27.22% 22.60% 27.82% -
Total Cost 38,326 37,307 31,106 31,583 39,862 37,952 38,714 -0.66%
-
Net Worth 189,775 179,232 179,232 179,232 179,232 168,689 168,689 8.17%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 5,271 - - - 5,271 - -
Div Payout % - 191.62% - - - 110.79% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 189,775 179,232 179,232 179,232 179,232 168,689 168,689 8.17%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.47% 6.87% 12.73% 8.52% 8.97% 11.14% 11.27% -
ROE 1.87% 1.53% 2.53% 1.64% 2.19% 2.82% 2.92% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.97 3.80 3.38 3.27 4.15 4.05 4.14 -2.75%
EPS 0.34 0.26 0.43 0.28 0.37 0.45 0.47 -19.43%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.16 0.16 8.17%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.97 3.80 3.38 3.27 4.15 4.05 4.14 -2.75%
EPS 0.34 0.26 0.43 0.28 0.37 0.45 0.47 -19.43%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.16 0.16 8.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.14 0.14 0.145 0.155 0.165 0.15 0.15 -
P/RPS 3.52 3.68 4.29 4.73 3.97 3.70 3.62 -1.85%
P/EPS 41.60 53.65 33.70 55.58 44.26 33.24 32.15 18.76%
EY 2.40 1.86 2.97 1.80 2.26 3.01 3.11 -15.88%
DY 0.00 3.57 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.78 0.82 0.85 0.91 0.97 0.94 0.94 -11.70%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 18/05/18 23/02/18 22/11/17 18/08/17 30/05/17 20/02/17 14/11/16 -
Price 0.14 0.135 0.14 0.145 0.16 0.165 0.155 -
P/RPS 3.52 3.55 4.14 4.43 3.85 4.07 3.75 -4.13%
P/EPS 41.60 51.74 32.54 52.00 42.92 36.56 33.22 16.19%
EY 2.40 1.93 3.07 1.92 2.33 2.74 3.01 -14.02%
DY 0.00 3.70 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.78 0.79 0.82 0.85 0.94 1.03 0.97 -13.53%

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