[MARCO] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
15-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.99%
YoY- -19.64%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,412 14,774 15,804 15,211 17,282 12,901 16,538 3.48%
PBT 940 1,057 902 1,163 766 855 996 -3.78%
Tax -279 -221 -227 -398 -231 -250 -297 -4.07%
NP 661 836 675 765 535 605 699 -3.65%
-
NP to SH 661 836 675 765 535 605 699 -3.65%
-
Tax Rate 29.68% 20.91% 25.17% 34.22% 30.16% 29.24% 29.82% -
Total Cost 16,751 13,938 15,129 14,446 16,747 12,296 15,839 3.79%
-
Net Worth 80,788 76,633 74,249 70,125 73,562 72,355 69,899 10.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 80,788 76,633 74,249 70,125 73,562 72,355 69,899 10.12%
NOSH 734,444 696,666 674,999 637,500 668,750 657,777 635,454 10.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.80% 5.66% 4.27% 5.03% 3.10% 4.69% 4.23% -
ROE 0.82% 1.09% 0.91% 1.09% 0.73% 0.84% 1.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.37 2.12 2.34 2.39 2.58 1.96 2.60 -5.98%
EPS 0.09 0.12 0.10 0.12 0.08 0.09 0.11 -12.51%
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 - 637,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.65 1.40 1.50 1.44 1.64 1.22 1.57 3.36%
EPS 0.06 0.08 0.06 0.07 0.05 0.06 0.07 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0727 0.0704 0.0665 0.0698 0.0686 0.0663 10.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.21 0.22 0.14 0.18 0.21 0.22 -
P/RPS 7.17 9.90 9.40 5.87 6.97 10.71 8.45 -10.36%
P/EPS 188.89 175.00 220.00 116.67 225.00 228.32 200.00 -3.73%
EY 0.53 0.57 0.45 0.86 0.44 0.44 0.50 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.91 2.00 1.27 1.64 1.91 2.00 -15.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 -
Price 0.17 0.23 0.21 0.21 0.22 0.20 0.19 -
P/RPS 7.17 10.85 8.97 8.80 8.51 10.20 7.30 -1.18%
P/EPS 188.89 191.67 210.00 175.00 275.00 217.45 172.73 6.13%
EY 0.53 0.52 0.48 0.57 0.36 0.46 0.58 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.09 1.91 1.91 2.00 1.82 1.73 -7.05%

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