[MARCO] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.21%
YoY- 74.85%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,728 29,093 30,646 34,686 30,725 28,738 25,781 19.55%
PBT 4,890 4,690 4,726 3,882 3,694 2,793 2,760 46.26%
Tax -1,254 -1,208 -1,362 -1,018 -704 -825 -678 50.50%
NP 3,636 3,482 3,364 2,864 2,990 1,968 2,082 44.87%
-
NP to SH 3,636 3,482 3,364 2,864 2,990 1,968 2,082 44.87%
-
Tax Rate 25.64% 25.76% 28.82% 26.22% 19.06% 29.54% 24.57% -
Total Cost 30,092 25,611 27,282 31,822 27,735 26,770 23,699 17.20%
-
Net Worth 108,148 0 0 0 92,547 91,371 86,151 16.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 12,460 - - - - -
Div Payout % - - 370.41% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 108,148 0 0 0 92,547 91,371 86,151 16.32%
NOSH 831,914 707,254 830,714 711,666 711,904 702,857 717,931 10.29%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.78% 11.97% 10.98% 8.26% 9.73% 6.85% 8.08% -
ROE 3.36% 0.00% 0.00% 0.00% 3.23% 2.15% 2.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.05 4.11 3.69 4.87 4.32 4.09 3.59 8.34%
EPS 0.51 0.49 0.47 0.40 0.42 0.28 0.29 45.54%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.00 0.00 0.13 0.13 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 711,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.20 2.76 2.91 3.29 2.91 2.73 2.45 19.42%
EPS 0.34 0.33 0.32 0.27 0.28 0.19 0.20 42.30%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.00 0.00 0.00 0.0878 0.0867 0.0817 16.35%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.12 0.14 0.14 0.14 0.12 0.12 -
P/RPS 4.19 2.92 3.79 2.87 3.24 2.93 3.34 16.26%
P/EPS 38.90 24.37 34.57 34.79 33.33 42.86 41.38 -4.02%
EY 2.57 4.10 2.89 2.87 3.00 2.33 2.42 4.07%
DY 0.00 0.00 10.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 0.00 0.00 1.08 0.92 1.00 19.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 25/08/11 27/05/11 24/02/11 22/11/10 26/08/10 -
Price 0.17 0.14 0.13 0.14 0.14 0.14 0.12 -
P/RPS 4.19 3.40 3.52 2.87 3.24 3.42 3.34 16.26%
P/EPS 38.90 28.44 32.10 34.79 33.33 50.00 41.38 -4.02%
EY 2.57 3.52 3.12 2.87 3.00 2.00 2.42 4.07%
DY 0.00 0.00 11.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 0.00 0.00 1.08 1.08 1.00 19.66%

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