[MARCO] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 60.94%
YoY- 0.56%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 27,930 21,725 22,731 20,649 27,604 22,475 22,607 15.09%
PBT 2,191 1,535 1,691 1,628 673 1,674 1,661 20.21%
Tax -549 -182 -563 -363 113 -624 -431 17.45%
NP 1,642 1,353 1,128 1,265 786 1,050 1,230 21.17%
-
NP to SH 1,642 1,353 1,128 1,265 786 1,050 1,230 21.17%
-
Tax Rate 25.06% 11.86% 33.29% 22.30% -16.79% 37.28% 25.95% -
Total Cost 26,288 20,372 21,603 19,384 26,818 21,425 21,377 14.73%
-
Net Worth 86,159 85,452 84,599 84,333 82,899 83,999 86,823 -0.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,159 85,452 84,599 84,333 82,899 83,999 86,823 -0.50%
NOSH 717,999 712,105 705,000 702,777 690,833 699,999 723,529 -0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.88% 6.23% 4.96% 6.13% 2.85% 4.67% 5.44% -
ROE 1.91% 1.58% 1.33% 1.50% 0.95% 1.25% 1.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.89 3.05 3.22 2.94 4.00 3.21 3.12 15.79%
EPS 0.23 0.19 0.16 0.18 0.11 0.15 0.17 22.25%
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 - 702,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.65 2.06 2.16 1.96 2.62 2.13 2.14 15.27%
EPS 0.16 0.13 0.11 0.12 0.07 0.10 0.12 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0811 0.0802 0.08 0.0786 0.0797 0.0824 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.12 0.13 0.09 0.09 0.09 0.11 -
P/RPS 3.08 3.93 4.03 3.06 2.25 2.80 3.52 -8.49%
P/EPS 52.47 63.16 81.25 50.00 79.10 60.00 64.71 -13.01%
EY 1.91 1.58 1.23 2.00 1.26 1.67 1.55 14.89%
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 0.75 0.92 5.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 -
Price 0.12 0.12 0.12 0.13 0.09 0.09 0.11 -
P/RPS 3.08 3.93 3.72 4.42 2.25 2.80 3.52 -8.49%
P/EPS 52.47 63.16 75.00 72.22 79.10 60.00 64.71 -13.01%
EY 1.91 1.58 1.33 1.38 1.26 1.67 1.55 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.08 0.75 0.75 0.92 5.70%

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