[MARCO] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.93%
YoY- 82.1%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,093 30,646 34,686 30,725 28,738 25,781 24,647 11.67%
PBT 4,690 4,726 3,882 3,694 2,793 2,760 2,169 67.13%
Tax -1,208 -1,362 -1,018 -704 -825 -678 -531 72.88%
NP 3,482 3,364 2,864 2,990 1,968 2,082 1,638 65.25%
-
NP to SH 3,482 3,364 2,864 2,990 1,968 2,082 1,638 65.25%
-
Tax Rate 25.76% 28.82% 26.22% 19.06% 29.54% 24.57% 24.48% -
Total Cost 25,611 27,282 31,822 27,735 26,770 23,699 23,009 7.39%
-
Net Worth 0 0 0 92,547 91,371 86,151 92,582 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 12,460 - - - - - -
Div Payout % - 370.41% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 92,547 91,371 86,151 92,582 -
NOSH 707,254 830,714 711,666 711,904 702,857 717,931 712,173 -0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.97% 10.98% 8.26% 9.73% 6.85% 8.08% 6.65% -
ROE 0.00% 0.00% 0.00% 3.23% 2.15% 2.42% 1.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.11 3.69 4.87 4.32 4.09 3.59 3.46 12.14%
EPS 0.49 0.47 0.40 0.42 0.28 0.29 0.23 65.49%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.13 0.13 0.12 0.13 -
Adjusted Per Share Value based on latest NOSH - 711,904
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.76 2.91 3.29 2.91 2.73 2.45 2.34 11.62%
EPS 0.33 0.32 0.27 0.28 0.19 0.20 0.16 61.95%
DPS 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.0878 0.0867 0.0817 0.0878 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.14 0.14 0.12 0.12 0.12 -
P/RPS 2.92 3.79 2.87 3.24 2.93 3.34 3.47 -10.85%
P/EPS 24.37 34.57 34.79 33.33 42.86 41.38 52.17 -39.76%
EY 4.10 2.89 2.87 3.00 2.33 2.42 1.92 65.75%
DY 0.00 10.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.08 0.92 1.00 0.92 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 27/05/11 24/02/11 22/11/10 26/08/10 21/05/10 -
Price 0.14 0.13 0.14 0.14 0.14 0.12 0.12 -
P/RPS 3.40 3.52 2.87 3.24 3.42 3.34 3.47 -1.34%
P/EPS 28.44 32.10 34.79 33.33 50.00 41.38 52.17 -33.24%
EY 3.52 3.12 2.87 3.00 2.00 2.42 1.92 49.73%
DY 0.00 11.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.08 1.08 1.00 0.92 -

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