[MARCO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.68%
YoY- 139.38%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,591 15,826 15,374 16,372 15,221 13,573 12,974 8.15%
PBT 674 793 702 620 669 522 428 35.39%
Tax -269 -327 -238 -237 -296 -262 -182 29.78%
NP 405 466 464 383 373 260 246 39.46%
-
NP to SH 405 466 464 383 373 260 246 39.46%
-
Tax Rate 39.91% 41.24% 33.90% 38.23% 44.25% 50.19% 42.52% -
Total Cost 14,186 15,360 14,910 15,989 14,848 13,313 12,728 7.50%
-
Net Worth 71,040 52,306 47,244 50,593 50,048 49,636 47,058 31.63%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 71,040 52,306 47,244 50,593 50,048 49,636 47,058 31.63%
NOSH 66,393 47,551 47,244 47,283 47,215 47,272 47,058 25.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.78% 2.94% 3.02% 2.34% 2.45% 1.92% 1.90% -
ROE 0.57% 0.89% 0.98% 0.76% 0.75% 0.52% 0.52% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.98 33.28 32.54 34.62 32.24 28.71 27.57 -14.03%
EPS 0.61 0.98 0.08 0.81 0.79 0.55 0.52 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.00 1.07 1.06 1.05 1.00 4.61%
Adjusted Per Share Value based on latest NOSH - 47,283
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.38 1.50 1.46 1.55 1.44 1.29 1.23 7.98%
EPS 0.04 0.04 0.04 0.04 0.04 0.02 0.02 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0496 0.0448 0.048 0.0475 0.0471 0.0446 31.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.71 4.26 2.35 1.67 1.60 1.80 1.86 -
P/RPS 7.78 12.80 7.22 4.82 4.96 6.27 6.75 9.93%
P/EPS 280.33 434.69 239.28 206.17 202.53 327.27 355.81 -14.70%
EY 0.36 0.23 0.42 0.49 0.49 0.31 0.28 18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 3.87 2.35 1.56 1.51 1.71 1.86 -9.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 26/05/04 16/03/04 27/11/03 28/08/03 23/05/03 27/02/03 -
Price 1.74 1.77 3.62 2.05 1.70 1.90 1.88 -
P/RPS 7.92 5.32 11.12 5.92 5.27 6.62 6.82 10.49%
P/EPS 285.25 180.61 368.59 253.09 215.19 345.45 359.64 -14.32%
EY 0.35 0.55 0.27 0.40 0.46 0.29 0.28 16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.61 3.62 1.92 1.60 1.81 1.88 -9.08%

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