[MARCO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.86%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 27,604 22,475 22,607 21,152 23,083 20,912 18,196 31.86%
PBT 673 1,674 1,661 1,592 1,724 1,335 1,298 -35.33%
Tax 113 -624 -431 -334 -501 -318 -322 -
NP 786 1,050 1,230 1,258 1,223 1,017 976 -13.38%
-
NP to SH 786 1,050 1,230 1,258 1,223 1,017 976 -13.38%
-
Tax Rate -16.79% 37.28% 25.95% 20.98% 29.06% 23.82% 24.81% -
Total Cost 26,818 21,425 21,377 19,894 21,860 19,895 17,220 34.17%
-
Net Worth 82,899 83,999 86,823 83,866 87,524 79,907 76,685 5.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 3,646 - - -
Div Payout % - - - - 298.19% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 82,899 83,999 86,823 83,866 87,524 79,907 76,685 5.30%
NOSH 690,833 699,999 723,529 698,888 729,375 726,428 697,142 -0.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.85% 4.67% 5.44% 5.95% 5.30% 4.86% 5.36% -
ROE 0.95% 1.25% 1.42% 1.50% 1.40% 1.27% 1.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.00 3.21 3.12 3.03 3.16 2.88 2.61 32.75%
EPS 0.11 0.15 0.17 0.18 0.17 0.14 0.14 -14.78%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.11 0.11 5.94%
Adjusted Per Share Value based on latest NOSH - 698,888
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.62 2.13 2.14 2.01 2.19 1.98 1.73 31.71%
EPS 0.07 0.10 0.12 0.12 0.12 0.10 0.09 -15.36%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.0786 0.0797 0.0824 0.0795 0.083 0.0758 0.0727 5.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.09 0.11 0.12 0.14 0.17 0.19 -
P/RPS 2.25 2.80 3.52 3.96 4.42 5.91 7.28 -54.12%
P/EPS 79.10 60.00 64.71 66.67 83.49 121.43 135.71 -30.10%
EY 1.26 1.67 1.55 1.50 1.20 0.82 0.74 42.36%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.75 0.75 0.92 1.00 1.17 1.55 1.73 -42.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 14/11/08 15/08/08 26/05/08 21/02/08 29/11/07 24/08/07 -
Price 0.09 0.09 0.11 0.12 0.12 0.16 0.17 -
P/RPS 2.25 2.80 3.52 3.96 3.79 5.56 6.51 -50.59%
P/EPS 79.10 60.00 64.71 66.67 71.57 114.29 121.43 -24.75%
EY 1.26 1.67 1.55 1.50 1.40 0.88 0.82 32.98%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.75 0.75 0.92 1.00 1.00 1.45 1.55 -38.23%

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