[MARCO] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 86.91%
YoY- 37.6%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,525 30,578 29,439 30,418 28,794 24,510 31,358 2.10%
PBT 2,368 1,958 1,851 1,468 1,191 951 -752 -
Tax -587 -447 -560 -597 -558 -454 752 -
NP 1,781 1,511 1,291 871 633 497 0 -
-
NP to SH 1,781 1,511 1,291 871 633 497 -1,087 -
-
Tax Rate 24.79% 22.83% 30.25% 40.67% 46.85% 47.74% - -
Total Cost 33,744 29,067 28,148 29,547 28,161 24,013 31,358 1.22%
-
Net Worth 78,363 79,147 74,742 71,142 50,449 50,173 19,849 25.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 78,363 79,147 74,742 71,142 50,449 50,173 19,849 25.70%
NOSH 712,400 719,523 679,473 66,488 47,593 47,333 23,630 76.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.01% 4.94% 4.39% 2.86% 2.20% 2.03% 0.00% -
ROE 2.27% 1.91% 1.73% 1.22% 1.25% 0.99% -5.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.99 4.25 4.33 45.75 60.50 51.78 132.70 -42.10%
EPS 0.25 0.21 0.19 1.31 1.33 1.05 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.07 1.06 1.06 0.84 -28.72%
Adjusted Per Share Value based on latest NOSH - 66,393
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.37 2.90 2.79 2.89 2.73 2.32 2.97 2.12%
EPS 0.17 0.14 0.12 0.08 0.06 0.05 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0751 0.0709 0.0675 0.0479 0.0476 0.0188 25.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.19 0.21 0.21 1.71 1.60 2.54 2.20 -
P/RPS 3.81 4.94 4.85 3.74 2.64 4.91 1.66 14.84%
P/EPS 76.00 100.00 110.53 130.53 120.30 241.90 -47.83 -
EY 1.32 1.00 0.90 0.77 0.83 0.41 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 1.91 1.60 1.51 2.40 2.62 -6.68%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 28/08/02 08/10/01 -
Price 0.17 0.23 0.20 1.74 1.70 2.29 2.00 -
P/RPS 3.41 5.41 4.62 3.80 2.81 4.42 1.51 14.53%
P/EPS 68.00 109.52 105.26 132.82 127.82 218.10 -43.48 -
EY 1.47 0.91 0.95 0.75 0.78 0.46 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.09 1.82 1.63 1.60 2.16 2.38 -6.89%

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