[MARCO] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.48%
YoY- 45.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,172 28,380 29,093 28,738 21,725 22,475 20,912 7.98%
PBT 6,242 3,869 4,690 2,793 1,535 1,674 1,335 29.28%
Tax -1,281 -967 -1,208 -825 -182 -624 -318 26.11%
NP 4,961 2,902 3,482 1,968 1,353 1,050 1,017 30.19%
-
NP to SH 4,961 2,902 3,482 1,968 1,353 1,050 1,017 30.19%
-
Tax Rate 20.52% 24.99% 25.76% 29.54% 11.86% 37.28% 23.82% -
Total Cost 28,211 25,478 25,611 26,770 20,372 21,425 19,895 5.98%
-
Net Worth 100,770 101,569 0 91,371 85,452 83,999 79,907 3.93%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 100,770 101,569 0 91,371 85,452 83,999 79,907 3.93%
NOSH 775,156 725,499 707,254 702,857 712,105 699,999 726,428 1.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.96% 10.23% 11.97% 6.85% 6.23% 4.67% 4.86% -
ROE 4.92% 2.86% 0.00% 2.15% 1.58% 1.25% 1.27% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.28 3.91 4.11 4.09 3.05 3.21 2.88 6.81%
EPS 0.64 0.40 0.49 0.28 0.19 0.15 0.14 28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.00 0.13 0.12 0.12 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 702,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.15 2.69 2.76 2.73 2.06 2.13 1.98 8.03%
EPS 0.47 0.28 0.33 0.19 0.13 0.10 0.10 29.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0963 0.00 0.0867 0.0811 0.0797 0.0758 3.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.155 0.14 0.12 0.12 0.12 0.09 0.17 -
P/RPS 3.62 3.58 2.92 2.93 3.93 2.80 5.91 -7.83%
P/EPS 24.22 35.00 24.37 42.86 63.16 60.00 121.43 -23.54%
EY 4.13 2.86 4.10 2.33 1.58 1.67 0.82 30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.00 0.92 1.00 0.75 1.55 -4.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 14/11/12 23/11/11 22/11/10 23/11/09 14/11/08 29/11/07 -
Price 0.155 0.14 0.14 0.14 0.12 0.09 0.16 -
P/RPS 3.62 3.58 3.40 3.42 3.93 2.80 5.56 -6.89%
P/EPS 24.22 35.00 28.44 50.00 63.16 60.00 114.29 -22.76%
EY 4.13 2.86 3.52 2.00 1.58 1.67 0.88 29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.00 1.08 1.00 0.75 1.45 -3.23%

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