[MARCO] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 25.11%
YoY- 56.27%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 138,744 98,588 82,596 84,608 69,316 63,216 66,152 13.13%
PBT 15,528 8,676 6,512 6,368 4,284 3,608 3,984 25.43%
Tax -4,072 -2,124 -1,452 -1,336 -1,064 -908 -1,188 22.77%
NP 11,456 6,552 5,060 5,032 3,220 2,700 2,796 26.48%
-
NP to SH 11,456 6,552 5,060 5,032 3,220 2,700 2,796 26.48%
-
Tax Rate 26.22% 24.48% 22.30% 20.98% 24.84% 25.17% 29.82% -
Total Cost 127,288 92,036 77,536 79,576 66,096 60,516 63,356 12.32%
-
Net Worth 0 92,582 84,333 83,866 87,818 74,249 69,899 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 0 92,582 84,333 83,866 87,818 74,249 69,899 -
NOSH 711,666 712,173 702,777 698,888 731,818 674,999 635,454 1.90%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.26% 6.65% 6.13% 5.95% 4.65% 4.27% 4.23% -
ROE 0.00% 7.08% 6.00% 6.00% 3.67% 3.64% 4.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 19.50 13.84 11.75 12.11 9.47 9.37 10.41 11.02%
EPS 1.60 0.92 0.72 0.72 0.44 0.40 0.44 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.12 0.12 0.12 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 698,888
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 13.16 9.35 7.83 8.02 6.57 6.00 6.27 13.14%
EPS 1.09 0.62 0.48 0.48 0.31 0.26 0.27 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0878 0.08 0.0795 0.0833 0.0704 0.0663 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.14 0.12 0.09 0.12 0.20 0.22 0.22 -
P/RPS 0.72 0.87 0.77 0.99 2.11 2.35 2.11 -16.39%
P/EPS 8.70 13.04 12.50 16.67 45.45 55.00 50.00 -25.27%
EY 11.50 7.67 8.00 6.00 2.20 1.82 2.00 33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.75 1.00 1.67 2.00 2.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 21/05/10 26/05/09 26/05/08 25/05/07 29/05/06 30/05/05 -
Price 0.14 0.12 0.13 0.12 0.19 0.21 0.19 -
P/RPS 0.72 0.87 1.11 0.99 2.01 2.24 1.83 -14.39%
P/EPS 8.70 13.04 18.06 16.67 43.18 52.50 43.18 -23.42%
EY 11.50 7.67 5.54 6.00 2.32 1.90 2.32 30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.08 1.00 1.58 1.91 1.73 -

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