[MARCO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 122.92%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 58,140 54,912 51,987 50,627 41,929 44,932 48,129 13.41%
PBT 2,239 1,949 1,749 1,709 -3,192 -3,475 -4,437 -
Tax -977 -910 -848 -806 -748 -858 -131 281.25%
NP 1,262 1,039 901 903 -3,940 -4,333 -4,568 -
-
NP to SH 1,262 1,039 901 903 -3,940 -4,260 -5,164 -
-
Tax Rate 43.64% 46.69% 48.48% 47.16% - - - -
Total Cost 56,878 53,873 51,086 49,724 45,869 49,265 52,697 5.21%
-
Net Worth 47,283 47,215 49,636 47,058 49,882 49,819 50,494 -4.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 47,283 47,215 49,636 47,058 49,882 49,819 50,494 -4.28%
NOSH 47,283 47,215 47,272 47,058 47,058 47,000 47,636 -0.49%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.17% 1.89% 1.73% 1.78% -9.40% -9.64% -9.49% -
ROE 2.67% 2.20% 1.82% 1.92% -7.90% -8.55% -10.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 122.96 116.30 109.97 107.58 89.10 95.60 101.03 13.97%
EPS 2.67 2.20 1.91 1.92 -8.37 -9.06 -10.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.05 1.00 1.06 1.06 1.06 -3.80%
Adjusted Per Share Value based on latest NOSH - 47,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.51 5.21 4.93 4.80 3.98 4.26 4.56 13.43%
EPS 0.12 0.10 0.09 0.09 -0.37 -0.40 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0448 0.0471 0.0446 0.0473 0.0473 0.0479 -4.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.67 1.60 1.80 1.86 2.35 2.54 1.92 -
P/RPS 1.36 1.38 1.64 1.73 2.64 2.66 1.90 -19.96%
P/EPS 62.57 72.71 94.44 96.93 -28.07 -28.02 -17.71 -
EY 1.60 1.38 1.06 1.03 -3.56 -3.57 -5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.60 1.71 1.86 2.22 2.40 1.81 -5.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 23/05/03 27/02/03 26/11/02 28/08/02 24/05/02 -
Price 2.05 1.70 1.90 1.88 2.00 2.29 2.91 -
P/RPS 1.67 1.46 1.73 1.75 2.24 2.40 2.88 -30.43%
P/EPS 76.81 77.25 99.69 97.97 -23.89 -25.27 -26.84 -
EY 1.30 1.29 1.00 1.02 -4.19 -3.96 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.70 1.81 1.88 1.89 2.16 2.75 -17.77%

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