[MARCO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.74%
YoY- 4.96%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,901 16,538 15,471 16,276 14,591 15,826 15,374 -11.04%
PBT 855 996 741 687 674 793 702 14.06%
Tax -250 -297 211 -285 -269 -327 -238 3.33%
NP 605 699 952 402 405 466 464 19.36%
-
NP to SH 605 699 952 402 405 466 464 19.36%
-
Tax Rate 29.24% 29.82% -28.48% 41.48% 39.91% 41.24% 33.90% -
Total Cost 12,296 15,839 14,519 15,874 14,186 15,360 14,910 -12.06%
-
Net Worth 72,355 69,899 74,485 70,514 71,040 52,306 47,244 32.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,355 69,899 74,485 70,514 71,040 52,306 47,244 32.90%
NOSH 657,777 635,454 677,142 65,901 66,393 47,551 47,244 479.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.69% 4.23% 6.15% 2.47% 2.78% 2.94% 3.02% -
ROE 0.84% 1.00% 1.28% 0.57% 0.57% 0.89% 0.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.96 2.60 2.28 24.70 21.98 33.28 32.54 -84.66%
EPS 0.09 0.11 0.14 0.61 0.61 0.98 0.08 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.07 1.07 1.10 1.00 -77.07%
Adjusted Per Share Value based on latest NOSH - 65,901
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.22 1.57 1.47 1.54 1.38 1.50 1.46 -11.29%
EPS 0.06 0.07 0.09 0.04 0.04 0.04 0.04 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0663 0.0706 0.0669 0.0674 0.0496 0.0448 32.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.22 2.77 1.80 1.71 4.26 2.35 -
P/RPS 10.71 8.45 121.24 7.29 7.78 12.80 7.22 30.09%
P/EPS 228.32 200.00 1,970.26 295.08 280.33 434.69 239.28 -3.08%
EY 0.44 0.50 0.05 0.34 0.36 0.23 0.42 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 25.18 1.68 1.60 3.87 2.35 -12.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 30/05/05 18/02/05 25/11/04 19/08/04 26/05/04 16/03/04 -
Price 0.20 0.19 0.26 2.90 1.74 1.77 3.62 -
P/RPS 10.20 7.30 11.38 11.74 7.92 5.32 11.12 -5.59%
P/EPS 217.45 172.73 184.93 475.41 285.25 180.61 368.59 -29.68%
EY 0.46 0.58 0.54 0.21 0.35 0.55 0.27 42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.73 2.36 2.71 1.63 1.61 3.62 -36.79%

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