[MARCO] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.03%
YoY- -26.97%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,710 43,633 45,489 48,704 43,055 42,438 35,684 12.66%
PBT 6,147 6,815 5,399 5,159 5,495 7,031 6,706 -5.61%
Tax -1,389 -1,896 -1,515 -1,404 -1,328 -1,749 -1,644 -10.58%
NP 4,758 4,919 3,884 3,755 4,167 5,282 5,062 -4.02%
-
NP to SH 4,758 4,919 3,884 3,781 4,398 5,282 5,062 -4.02%
-
Tax Rate 22.60% 27.82% 28.06% 27.21% 24.17% 24.88% 24.52% -
Total Cost 37,952 38,714 41,605 44,949 38,888 37,156 30,622 15.30%
-
Net Worth 168,689 168,689 168,689 168,689 158,146 158,146 158,146 4.37%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,271 - - - 7,380 - - -
Div Payout % 110.79% - - - 167.81% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 168,689 168,689 168,689 168,689 158,146 158,146 158,146 4.37%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.14% 11.27% 8.54% 7.71% 9.68% 12.45% 14.19% -
ROE 2.82% 2.92% 2.30% 2.24% 2.78% 3.34% 3.20% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.05 4.14 4.31 4.62 4.08 4.03 3.38 12.75%
EPS 0.45 0.47 0.37 0.36 0.42 0.50 0.48 -4.19%
DPS 0.50 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.15 4.37%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.05 4.14 4.31 4.62 4.08 4.03 3.38 12.75%
EPS 0.45 0.47 0.37 0.36 0.42 0.50 0.48 -4.19%
DPS 0.50 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.15 4.37%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.15 0.15 0.15 0.155 0.155 0.15 0.165 -
P/RPS 3.70 3.62 3.48 3.36 3.80 3.73 4.88 -16.78%
P/EPS 33.24 32.15 40.72 43.22 37.16 29.94 34.37 -2.19%
EY 3.01 3.11 2.46 2.31 2.69 3.34 2.91 2.26%
DY 3.33 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 0.94 0.94 0.94 0.97 1.03 1.00 1.10 -9.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 14/11/16 16/08/16 17/05/16 23/02/16 19/11/15 19/08/15 -
Price 0.165 0.155 0.16 0.16 0.16 0.165 0.145 -
P/RPS 4.07 3.75 3.71 3.46 3.92 4.10 4.28 -3.28%
P/EPS 36.56 33.22 43.43 44.61 38.36 32.93 30.20 13.52%
EY 2.74 3.01 2.30 2.24 2.61 3.04 3.31 -11.78%
DY 3.03 0.00 0.00 0.00 4.38 0.00 0.00 -
P/NAPS 1.03 0.97 1.00 1.00 1.07 1.10 0.97 4.06%

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