[MARCO] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -31.91%
YoY- 168.67%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,221 13,573 12,974 13,144 12,296 12,213 4,276 133.67%
PBT 669 522 428 330 469 482 -4,473 -
Tax -296 -262 -182 -170 -234 -220 4,473 -
NP 373 260 246 160 235 262 0 -
-
NP to SH 373 260 246 160 235 262 -4,597 -
-
Tax Rate 44.25% 50.19% 42.52% 51.52% 49.89% 45.64% - -
Total Cost 14,848 13,313 12,728 12,984 12,061 11,951 4,276 129.83%
-
Net Worth 50,048 49,636 47,058 49,882 49,819 50,494 49,812 0.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 50,048 49,636 47,058 49,882 49,819 50,494 49,812 0.31%
NOSH 47,215 47,272 47,058 47,058 47,000 47,636 47,440 -0.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.45% 1.92% 1.90% 1.22% 1.91% 2.15% 0.00% -
ROE 0.75% 0.52% 0.52% 0.32% 0.47% 0.52% -9.23% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.24 28.71 27.57 27.93 26.16 25.64 9.01 134.49%
EPS 0.79 0.55 0.52 0.34 0.50 0.55 -9.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.00 1.06 1.06 1.06 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 47,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.44 1.29 1.23 1.25 1.17 1.16 0.41 131.58%
EPS 0.04 0.02 0.02 0.02 0.02 0.02 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0471 0.0446 0.0473 0.0473 0.0479 0.0472 0.42%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.60 1.80 1.86 2.35 2.54 1.92 2.17 -
P/RPS 4.96 6.27 6.75 8.41 9.71 7.49 24.08 -65.22%
P/EPS 202.53 327.27 355.81 691.18 508.00 349.09 -22.39 -
EY 0.49 0.31 0.28 0.14 0.20 0.29 -4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.71 1.86 2.22 2.40 1.81 2.07 -19.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 23/05/03 27/02/03 26/11/02 28/08/02 24/05/02 25/02/02 -
Price 1.70 1.90 1.88 2.00 2.29 2.91 1.93 -
P/RPS 5.27 6.62 6.82 7.16 8.75 11.35 21.41 -60.82%
P/EPS 215.19 345.45 359.64 588.24 458.00 529.09 -19.92 -
EY 0.46 0.29 0.28 0.17 0.22 0.19 -5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.81 1.88 1.89 2.16 2.75 1.84 -8.91%

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