[MARCO] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 28.09%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 62,192 61,186 62,876 62,164 62,067 62,163 62,793 -0.63%
PBT 3,358 3,279 3,098 2,895 2,856 2,789 2,784 13.29%
Tax -567 -621 -640 -670 -1,119 -1,071 -1,098 -35.60%
NP 2,791 2,658 2,458 2,225 1,737 1,718 1,686 39.89%
-
NP to SH 2,791 2,658 2,458 2,225 1,737 1,718 1,686 39.89%
-
Tax Rate 16.89% 18.94% 20.66% 23.14% 39.18% 38.40% 39.44% -
Total Cost 59,401 58,528 60,418 59,939 60,330 60,445 61,107 -1.86%
-
Net Worth 73,562 72,355 69,899 74,485 65,901 66,393 47,551 33.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,562 72,355 69,899 74,485 65,901 66,393 47,551 33.72%
NOSH 668,750 657,777 635,454 677,142 65,901 66,393 47,551 481.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.49% 4.34% 3.91% 3.58% 2.80% 2.76% 2.69% -
ROE 3.79% 3.67% 3.52% 2.99% 2.64% 2.59% 3.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.30 9.30 9.89 9.18 94.18 93.63 132.05 -82.91%
EPS 0.42 0.40 0.39 0.33 2.64 2.59 3.55 -75.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 1.00 1.00 1.00 -77.01%
Adjusted Per Share Value based on latest NOSH - 677,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.90 5.80 5.96 5.90 5.89 5.90 5.96 -0.67%
EPS 0.26 0.25 0.23 0.21 0.16 0.16 0.16 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0686 0.0663 0.0706 0.0625 0.063 0.0451 33.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.18 0.21 0.22 2.77 1.80 1.71 4.26 -
P/RPS 1.94 2.26 2.22 30.17 1.91 1.83 3.23 -28.79%
P/EPS 43.13 51.97 56.88 843.00 68.29 66.08 120.15 -49.45%
EY 2.32 1.92 1.76 0.12 1.46 1.51 0.83 98.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.91 2.00 25.18 1.80 1.71 4.26 -47.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 18/08/05 30/05/05 18/02/05 25/11/04 19/08/04 26/05/04 -
Price 0.22 0.20 0.19 0.26 2.90 1.74 1.77 -
P/RPS 2.37 2.15 1.92 2.83 3.08 1.86 1.34 46.19%
P/EPS 52.71 49.49 49.12 79.13 110.03 67.24 49.92 3.68%
EY 1.90 2.02 2.04 1.26 0.91 1.49 2.00 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.82 1.73 2.36 2.90 1.74 1.77 8.47%

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