[MARCO] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.6%
YoY- 29.49%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,470 25,944 34,686 24,647 20,649 21,152 17,329 7.97%
PBT 4,463 3,675 3,882 2,169 1,628 1,592 1,071 26.82%
Tax -978 -861 -1,018 -531 -363 -334 -266 24.21%
NP 3,485 2,814 2,864 1,638 1,265 1,258 805 27.63%
-
NP to SH 3,485 2,814 2,864 1,638 1,265 1,258 805 27.63%
-
Tax Rate 21.91% 23.43% 26.22% 24.48% 22.30% 20.98% 24.84% -
Total Cost 23,985 23,130 31,822 23,009 19,384 19,894 16,524 6.40%
-
Net Worth 101,645 93,799 0 92,582 84,333 83,866 87,818 2.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,808 5,772 - - - - - -
Div Payout % 166.67% 205.13% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 101,645 93,799 0 92,582 84,333 83,866 87,818 2.46%
NOSH 726,041 721,538 711,666 712,173 702,777 698,888 731,818 -0.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.69% 10.85% 8.26% 6.65% 6.13% 5.95% 4.65% -
ROE 3.43% 3.00% 0.00% 1.77% 1.50% 1.50% 0.92% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.78 3.60 4.87 3.46 2.94 3.03 2.37 8.08%
EPS 0.48 0.39 0.40 0.23 0.18 0.18 0.11 27.80%
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.00 0.13 0.12 0.12 0.12 2.60%
Adjusted Per Share Value based on latest NOSH - 712,173
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.61 2.46 3.29 2.34 1.96 2.01 1.64 8.04%
EPS 0.33 0.27 0.27 0.16 0.12 0.12 0.08 26.61%
DPS 0.55 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.089 0.00 0.0878 0.08 0.0795 0.0833 2.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.145 0.16 0.14 0.12 0.09 0.12 0.20 -
P/RPS 3.83 4.45 2.87 3.47 3.06 3.96 8.45 -12.34%
P/EPS 30.21 41.03 34.79 52.17 50.00 66.67 181.82 -25.83%
EY 3.31 2.44 2.87 1.92 2.00 1.50 0.55 34.83%
DY 5.52 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.23 0.00 0.92 0.75 1.00 1.67 -7.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 27/05/11 21/05/10 26/05/09 26/05/08 25/05/07 -
Price 0.16 0.14 0.14 0.12 0.13 0.12 0.19 -
P/RPS 4.23 3.89 2.87 3.47 4.42 3.96 8.02 -10.10%
P/EPS 33.33 35.90 34.79 52.17 72.22 66.67 172.73 -23.96%
EY 3.00 2.79 2.87 1.92 1.38 1.50 0.58 31.47%
DY 5.00 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 0.00 0.92 1.08 1.00 1.58 -5.28%

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