[MARCO] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -11.57%
YoY- 33.08%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 14,774 15,804 15,211 17,282 12,901 16,538 15,471 -3.03%
PBT 1,057 902 1,163 766 855 996 741 26.80%
Tax -221 -227 -398 -231 -250 -297 211 -
NP 836 675 765 535 605 699 952 -8.31%
-
NP to SH 836 675 765 535 605 699 952 -8.31%
-
Tax Rate 20.91% 25.17% 34.22% 30.16% 29.24% 29.82% -28.48% -
Total Cost 13,938 15,129 14,446 16,747 12,296 15,839 14,519 -2.69%
-
Net Worth 76,633 74,249 70,125 73,562 72,355 69,899 74,485 1.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,633 74,249 70,125 73,562 72,355 69,899 74,485 1.91%
NOSH 696,666 674,999 637,500 668,750 657,777 635,454 677,142 1.91%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.66% 4.27% 5.03% 3.10% 4.69% 4.23% 6.15% -
ROE 1.09% 0.91% 1.09% 0.73% 0.84% 1.00% 1.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.12 2.34 2.39 2.58 1.96 2.60 2.28 -4.74%
EPS 0.12 0.10 0.12 0.08 0.09 0.11 0.14 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 668,750
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.40 1.50 1.44 1.64 1.22 1.57 1.47 -3.20%
EPS 0.08 0.06 0.07 0.05 0.06 0.07 0.09 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0704 0.0665 0.0698 0.0686 0.0663 0.0706 1.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.21 0.22 0.14 0.18 0.21 0.22 2.77 -
P/RPS 9.90 9.40 5.87 6.97 10.71 8.45 121.24 -81.26%
P/EPS 175.00 220.00 116.67 225.00 228.32 200.00 1,970.26 -80.18%
EY 0.57 0.45 0.86 0.44 0.44 0.50 0.05 408.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 1.27 1.64 1.91 2.00 25.18 -82.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 18/02/05 -
Price 0.23 0.21 0.21 0.22 0.20 0.19 0.26 -
P/RPS 10.85 8.97 8.80 8.51 10.20 7.30 11.38 -3.13%
P/EPS 191.67 210.00 175.00 275.00 217.45 172.73 184.93 2.42%
EY 0.52 0.48 0.57 0.36 0.46 0.58 0.54 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.91 1.91 2.00 1.82 1.73 2.36 -7.80%

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