[MARCO] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.52%
YoY- 18.82%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 27,930 27,604 23,083 17,574 15,211 15,471 15,374 10.45%
PBT 2,191 673 1,724 1,350 1,163 741 702 20.86%
Tax -549 113 -501 -441 -398 211 -238 14.93%
NP 1,642 786 1,223 909 765 952 464 23.42%
-
NP to SH 1,642 786 1,223 909 765 952 464 23.42%
-
Tax Rate 25.06% -16.79% 29.06% 32.67% 34.22% -28.48% 33.90% -
Total Cost 26,288 26,818 21,860 16,665 14,446 14,519 14,910 9.90%
-
Net Worth 86,159 82,899 87,524 79,566 70,125 74,485 47,244 10.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 3,646 3,616 - - - -
Div Payout % - - 298.19% 397.87% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 86,159 82,899 87,524 79,566 70,125 74,485 47,244 10.52%
NOSH 717,999 690,833 729,375 723,333 637,500 677,142 47,244 57.31%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.88% 2.85% 5.30% 5.17% 5.03% 6.15% 3.02% -
ROE 1.91% 0.95% 1.40% 1.14% 1.09% 1.28% 0.98% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.89 4.00 3.16 2.43 2.39 2.28 32.54 -29.79%
EPS 0.23 0.11 0.17 0.13 0.12 0.14 0.08 19.22%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.11 1.00 -29.74%
Adjusted Per Share Value based on latest NOSH - 723,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.65 2.62 2.19 1.67 1.44 1.47 1.46 10.43%
EPS 0.16 0.07 0.12 0.09 0.07 0.09 0.04 25.96%
DPS 0.00 0.00 0.35 0.34 0.00 0.00 0.00 -
NAPS 0.0817 0.0786 0.083 0.0755 0.0665 0.0706 0.0448 10.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.12 0.09 0.14 0.17 0.14 2.77 2.35 -
P/RPS 3.08 2.25 4.42 7.00 5.87 121.24 7.22 -13.22%
P/EPS 52.47 79.10 83.49 135.28 116.67 1,970.26 239.28 -22.32%
EY 1.91 1.26 1.20 0.74 0.86 0.05 0.42 28.68%
DY 0.00 0.00 3.57 2.94 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.17 1.55 1.27 25.18 2.35 -13.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 21/02/08 27/02/07 15/03/06 18/02/05 16/03/04 -
Price 0.12 0.09 0.12 0.19 0.21 0.26 3.62 -
P/RPS 3.08 2.25 3.79 7.82 8.80 11.38 11.12 -19.24%
P/EPS 52.47 79.10 71.57 151.19 175.00 184.93 368.59 -27.71%
EY 1.91 1.26 1.40 0.66 0.57 0.54 0.27 38.51%
DY 0.00 0.00 4.17 2.63 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.00 1.73 1.91 2.36 3.62 -19.28%

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