[MARCO] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -20.93%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 21,725 22,475 20,912 17,412 17,282 16,276 16,372 4.82%
PBT 1,535 1,674 1,335 940 766 687 620 16.29%
Tax -182 -624 -318 -279 -231 -285 -237 -4.30%
NP 1,353 1,050 1,017 661 535 402 383 23.38%
-
NP to SH 1,353 1,050 1,017 661 535 402 383 23.38%
-
Tax Rate 11.86% 37.28% 23.82% 29.68% 30.16% 41.48% 38.23% -
Total Cost 20,372 21,425 19,895 16,751 16,747 15,874 15,989 4.11%
-
Net Worth 85,452 83,999 79,907 80,788 73,562 70,514 50,593 9.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 85,452 83,999 79,907 80,788 73,562 70,514 50,593 9.11%
NOSH 712,105 699,999 726,428 734,444 668,750 65,901 47,283 57.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.23% 4.67% 4.86% 3.80% 3.10% 2.47% 2.34% -
ROE 1.58% 1.25% 1.27% 0.82% 0.73% 0.57% 0.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.05 3.21 2.88 2.37 2.58 24.70 34.62 -33.26%
EPS 0.19 0.15 0.14 0.09 0.08 0.61 0.81 -21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 1.07 1.07 -30.53%
Adjusted Per Share Value based on latest NOSH - 734,444
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.06 2.13 1.98 1.65 1.64 1.54 1.55 4.85%
EPS 0.13 0.10 0.10 0.06 0.05 0.04 0.04 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0797 0.0758 0.0766 0.0698 0.0669 0.048 9.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.12 0.09 0.17 0.17 0.18 1.80 1.67 -
P/RPS 3.93 2.80 5.91 7.17 6.97 7.29 4.82 -3.34%
P/EPS 63.16 60.00 121.43 188.89 225.00 295.08 206.17 -17.88%
EY 1.58 1.67 0.82 0.53 0.44 0.34 0.49 21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.55 1.55 1.64 1.68 1.56 -7.13%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 14/11/08 29/11/07 29/11/06 30/11/05 25/11/04 27/11/03 -
Price 0.12 0.09 0.16 0.17 0.22 2.90 2.05 -
P/RPS 3.93 2.80 5.56 7.17 8.51 11.74 5.92 -6.59%
P/EPS 63.16 60.00 114.29 188.89 275.00 475.41 253.09 -20.63%
EY 1.58 1.67 0.88 0.53 0.36 0.21 0.40 25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.45 1.55 2.00 2.71 1.92 -10.29%

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