[MARCO] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.24%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,725 28,738 25,781 24,647 27,930 21,725 22,731 22.18%
PBT 3,694 2,793 2,760 2,169 2,191 1,535 1,691 68.11%
Tax -704 -825 -678 -531 -549 -182 -563 16.01%
NP 2,990 1,968 2,082 1,638 1,642 1,353 1,128 91.19%
-
NP to SH 2,990 1,968 2,082 1,638 1,642 1,353 1,128 91.19%
-
Tax Rate 19.06% 29.54% 24.57% 24.48% 25.06% 11.86% 33.29% -
Total Cost 27,735 26,770 23,699 23,009 26,288 20,372 21,603 18.07%
-
Net Worth 92,547 91,371 86,151 92,582 86,159 85,452 84,599 6.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,547 91,371 86,151 92,582 86,159 85,452 84,599 6.15%
NOSH 711,904 702,857 717,931 712,173 717,999 712,105 705,000 0.65%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.73% 6.85% 8.08% 6.65% 5.88% 6.23% 4.96% -
ROE 3.23% 2.15% 2.42% 1.77% 1.91% 1.58% 1.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.32 4.09 3.59 3.46 3.89 3.05 3.22 21.57%
EPS 0.42 0.28 0.29 0.23 0.23 0.19 0.16 89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.13 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 712,173
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.91 2.73 2.45 2.34 2.65 2.06 2.16 21.91%
EPS 0.28 0.19 0.20 0.16 0.16 0.13 0.11 86.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0867 0.0817 0.0878 0.0817 0.0811 0.0802 6.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.12 0.12 0.12 0.12 0.12 0.13 -
P/RPS 3.24 2.93 3.34 3.47 3.08 3.93 4.03 -13.50%
P/EPS 33.33 42.86 41.38 52.17 52.47 63.16 81.25 -44.70%
EY 3.00 2.33 2.42 1.92 1.91 1.58 1.23 80.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.00 0.92 1.00 1.00 1.08 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 26/08/10 21/05/10 22/02/10 23/11/09 17/08/09 -
Price 0.14 0.14 0.12 0.12 0.12 0.12 0.12 -
P/RPS 3.24 3.42 3.34 3.47 3.08 3.93 3.72 -8.77%
P/EPS 33.33 50.00 41.38 52.17 52.47 63.16 75.00 -41.67%
EY 3.00 2.00 2.42 1.92 1.91 1.58 1.33 71.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.00 0.92 1.00 1.00 1.00 5.24%

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