[MARCO] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 97.77%
YoY- 39.7%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 65,332 50,428 43,380 43,759 35,525 30,578 29,439 14.20%
PBT 8,608 4,929 3,319 3,253 2,368 1,958 1,851 29.18%
Tax -2,380 -1,209 -926 -765 -587 -447 -560 27.25%
NP 6,228 3,720 2,393 2,488 1,781 1,511 1,291 29.97%
-
NP to SH 6,228 3,720 2,393 2,488 1,781 1,511 1,291 29.97%
-
Tax Rate 27.65% 24.53% 27.90% 23.52% 24.79% 22.83% 30.25% -
Total Cost 59,104 46,708 40,987 41,271 33,744 29,067 28,148 13.15%
-
Net Worth 0 85,846 84,458 85,302 78,363 79,147 74,742 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,678 - - - - - - -
Div Payout % 171.45% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 85,846 84,458 85,302 78,363 79,147 74,742 -
NOSH 711,868 715,384 703,823 710,857 712,400 719,523 679,473 0.77%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.53% 7.38% 5.52% 5.69% 5.01% 4.94% 4.39% -
ROE 0.00% 4.33% 2.83% 2.92% 2.27% 1.91% 1.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.18 7.05 6.16 6.16 4.99 4.25 4.33 13.33%
EPS 0.87 0.52 0.34 0.35 0.25 0.21 0.19 28.84%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.12 0.12 0.11 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 723,529
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.20 4.78 4.11 4.15 3.37 2.90 2.79 14.22%
EPS 0.59 0.35 0.23 0.24 0.17 0.14 0.12 30.38%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0814 0.0801 0.0809 0.0743 0.0751 0.0709 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.14 0.12 0.13 0.11 0.19 0.21 0.21 -
P/RPS 1.53 1.70 2.11 1.79 3.81 4.94 4.85 -17.48%
P/EPS 16.00 23.08 38.24 31.43 76.00 100.00 110.53 -27.52%
EY 6.25 4.33 2.62 3.18 1.32 1.00 0.90 38.10%
DY 10.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 1.08 0.92 1.73 1.91 1.91 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 17/08/09 15/08/08 24/08/07 28/08/06 18/08/05 -
Price 0.13 0.12 0.12 0.11 0.17 0.23 0.20 -
P/RPS 1.42 1.70 1.95 1.79 3.41 5.41 4.62 -17.84%
P/EPS 14.86 23.08 35.29 31.43 68.00 109.52 105.26 -27.82%
EY 6.73 4.33 2.83 3.18 1.47 0.91 0.95 38.56%
DY 11.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 1.00 0.92 1.55 2.09 1.82 -

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