[MARCO] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.21%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 82,596 84,608 69,316 63,216 66,152 63,304 54,292 7.23%
PBT 6,512 6,368 4,284 3,608 3,984 3,172 2,088 20.85%
Tax -1,452 -1,336 -1,064 -908 -1,188 -1,308 -1,048 5.57%
NP 5,060 5,032 3,220 2,700 2,796 1,864 1,040 30.14%
-
NP to SH 5,060 5,032 3,220 2,700 2,796 1,864 1,040 30.14%
-
Tax Rate 22.30% 20.98% 24.84% 25.17% 29.82% 41.24% 50.19% -
Total Cost 77,536 79,576 66,096 60,516 63,356 61,440 53,252 6.45%
-
Net Worth 84,333 83,866 87,818 74,249 69,899 52,306 49,636 9.22%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 84,333 83,866 87,818 74,249 69,899 52,306 49,636 9.22%
NOSH 702,777 698,888 731,818 674,999 635,454 47,551 47,272 56.74%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.13% 5.95% 4.65% 4.27% 4.23% 2.94% 1.92% -
ROE 6.00% 6.00% 3.67% 3.64% 4.00% 3.56% 2.10% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 11.75 12.11 9.47 9.37 10.41 133.13 114.85 -31.58%
EPS 0.72 0.72 0.44 0.40 0.44 3.92 2.20 -16.97%
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 1.10 1.05 -30.31%
Adjusted Per Share Value based on latest NOSH - 674,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.83 8.02 6.57 6.00 6.27 6.00 5.15 7.22%
EPS 0.48 0.48 0.31 0.26 0.27 0.18 0.10 29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0795 0.0833 0.0704 0.0663 0.0496 0.0471 9.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.09 0.12 0.20 0.22 0.22 4.26 1.80 -
P/RPS 0.77 0.99 2.11 2.35 2.11 3.20 1.57 -11.18%
P/EPS 12.50 16.67 45.45 55.00 50.00 108.67 81.82 -26.86%
EY 8.00 6.00 2.20 1.82 2.00 0.92 1.22 36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.67 2.00 2.00 3.87 1.71 -12.82%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 26/05/08 25/05/07 29/05/06 30/05/05 26/05/04 23/05/03 -
Price 0.13 0.12 0.19 0.21 0.19 1.77 1.90 -
P/RPS 1.11 0.99 2.01 2.24 1.83 1.33 1.65 -6.38%
P/EPS 18.06 16.67 43.18 52.50 43.18 45.15 86.36 -22.93%
EY 5.54 6.00 2.32 1.90 2.32 2.21 1.16 29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.58 1.91 1.73 1.61 1.81 -8.23%

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