[MARCO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.14%
YoY- -35.73%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,725 22,731 20,649 27,604 22,475 22,607 21,152 1.79%
PBT 1,535 1,691 1,628 673 1,674 1,661 1,592 -2.39%
Tax -182 -563 -363 113 -624 -431 -334 -33.26%
NP 1,353 1,128 1,265 786 1,050 1,230 1,258 4.96%
-
NP to SH 1,353 1,128 1,265 786 1,050 1,230 1,258 4.96%
-
Tax Rate 11.86% 33.29% 22.30% -16.79% 37.28% 25.95% 20.98% -
Total Cost 20,372 21,603 19,384 26,818 21,425 21,377 19,894 1.59%
-
Net Worth 85,452 84,599 84,333 82,899 83,999 86,823 83,866 1.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 85,452 84,599 84,333 82,899 83,999 86,823 83,866 1.25%
NOSH 712,105 705,000 702,777 690,833 699,999 723,529 698,888 1.25%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.23% 4.96% 6.13% 2.85% 4.67% 5.44% 5.95% -
ROE 1.58% 1.33% 1.50% 0.95% 1.25% 1.42% 1.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.05 3.22 2.94 4.00 3.21 3.12 3.03 0.43%
EPS 0.19 0.16 0.18 0.11 0.15 0.17 0.18 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 690,833
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.06 2.16 1.96 2.62 2.13 2.14 2.01 1.65%
EPS 0.13 0.11 0.12 0.07 0.10 0.12 0.12 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0802 0.08 0.0786 0.0797 0.0824 0.0795 1.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.12 0.13 0.09 0.09 0.09 0.11 0.12 -
P/RPS 3.93 4.03 3.06 2.25 2.80 3.52 3.96 -0.50%
P/EPS 63.16 81.25 50.00 79.10 60.00 64.71 66.67 -3.53%
EY 1.58 1.23 2.00 1.26 1.67 1.55 1.50 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 0.75 0.75 0.75 0.92 1.00 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 26/05/08 -
Price 0.12 0.12 0.13 0.09 0.09 0.11 0.12 -
P/RPS 3.93 3.72 4.42 2.25 2.80 3.52 3.96 -0.50%
P/EPS 63.16 75.00 72.22 79.10 60.00 64.71 66.67 -3.53%
EY 1.58 1.33 1.38 1.26 1.67 1.55 1.50 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.08 0.75 0.75 0.92 1.00 0.00%

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