[MARCO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.62%
YoY- 17.87%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 100,856 86,760 87,518 71,050 61,156 58,878 60,836 8.78%
PBT 9,858 6,638 6,506 4,736 3,916 3,702 2,936 22.35%
Tax -2,418 -1,852 -1,530 -1,174 -894 -1,120 -1,194 12.47%
NP 7,440 4,786 4,976 3,562 3,022 2,582 1,742 27.36%
-
NP to SH 7,440 4,786 4,976 3,562 3,022 2,582 1,742 27.36%
-
Tax Rate 24.53% 27.90% 23.52% 24.79% 22.83% 30.25% 40.67% -
Total Cost 93,416 81,974 82,542 67,488 58,134 56,296 59,094 7.92%
-
Net Worth 85,846 84,458 85,302 78,363 79,147 74,742 71,142 3.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 85,846 84,458 85,302 78,363 79,147 74,742 71,142 3.17%
NOSH 715,384 703,823 710,857 712,400 719,523 679,473 66,488 48.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.38% 5.52% 5.69% 5.01% 4.94% 4.39% 2.86% -
ROE 8.67% 5.67% 5.83% 4.55% 3.82% 3.45% 2.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.10 12.33 12.31 9.97 8.50 8.67 91.50 -26.76%
EPS 1.04 0.68 0.70 0.50 0.42 0.38 2.62 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 1.07 -30.54%
Adjusted Per Share Value based on latest NOSH - 697,142
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.57 8.23 8.30 6.74 5.80 5.58 5.77 8.79%
EPS 0.71 0.45 0.47 0.34 0.29 0.24 0.17 26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0801 0.0809 0.0743 0.0751 0.0709 0.0675 3.16%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.13 0.11 0.19 0.21 0.21 1.71 -
P/RPS 0.85 1.05 0.89 1.91 2.47 2.42 1.87 -12.30%
P/EPS 11.54 19.12 15.71 38.00 50.00 55.26 65.27 -25.07%
EY 8.67 5.23 6.36 2.63 2.00 1.81 1.53 33.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 0.92 1.73 1.91 1.91 1.60 -7.53%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 17/08/09 15/08/08 24/08/07 28/08/06 18/08/05 19/08/04 -
Price 0.12 0.12 0.11 0.17 0.23 0.20 1.74 -
P/RPS 0.85 0.97 0.89 1.70 2.71 2.31 1.90 -12.54%
P/EPS 11.54 17.65 15.71 34.00 54.76 52.63 66.41 -25.28%
EY 8.67 5.67 6.36 2.94 1.83 1.90 1.51 33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.92 1.55 2.09 1.82 1.63 -7.81%

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