[MARCO] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -5.15%
YoY- 145.72%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 58,878 60,836 57,588 49,020 62,716 65,424 56,122 -0.05%
PBT 3,702 2,936 2,382 1,902 -1,504 290 -536 -
Tax -1,120 -1,194 -1,116 -908 1,504 -290 536 -
NP 2,582 1,742 1,266 994 0 0 0 -100.00%
-
NP to SH 2,582 1,742 1,266 994 -2,174 -726 -1,420 -
-
Tax Rate 30.25% 40.67% 46.85% 47.74% - 100.00% - -
Total Cost 56,296 59,094 56,322 48,026 62,716 65,424 56,122 -0.00%
-
Net Worth 74,742 71,142 50,449 50,173 19,849 22,392 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 74,742 71,142 50,449 50,173 19,849 22,392 0 -100.00%
NOSH 679,473 66,488 47,593 47,333 23,630 23,571 23,588 -3.50%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.39% 2.86% 2.20% 2.03% 0.00% 0.00% 0.00% -
ROE 3.45% 2.45% 2.51% 1.98% -10.95% -3.24% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.67 91.50 121.00 103.56 265.40 277.56 237.93 3.58%
EPS 0.38 2.62 2.66 2.10 -9.20 -3.08 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 1.07 1.06 1.06 0.84 0.95 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 47,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.58 5.77 5.46 4.65 5.95 6.21 5.32 -0.05%
EPS 0.24 0.17 0.12 0.09 -0.21 -0.07 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0675 0.0479 0.0476 0.0188 0.0212 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.21 1.71 1.60 2.54 2.20 3.60 0.00 -
P/RPS 2.42 1.87 1.32 2.45 0.83 1.30 0.00 -100.00%
P/EPS 55.26 65.27 60.15 120.95 -23.91 -116.88 0.00 -100.00%
EY 1.81 1.53 1.66 0.83 -4.18 -0.86 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.60 1.51 2.40 2.62 3.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 18/08/05 19/08/04 28/08/03 28/08/02 08/10/01 17/10/00 - -
Price 0.20 1.74 1.70 2.29 2.00 2.43 0.00 -
P/RPS 2.31 1.90 1.40 2.21 0.75 0.88 0.00 -100.00%
P/EPS 52.63 66.41 63.91 109.05 -21.74 -78.90 0.00 -100.00%
EY 1.90 1.51 1.56 0.92 -4.60 -1.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.63 1.60 2.16 2.38 2.56 0.00 -100.00%

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