[MARCO] YoY Quarter Result on 31-Mar-2008 [#1]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.86%
YoY- 56.27%
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 34,686 24,647 20,649 21,152 17,329 15,804 16,538 13.13%
PBT 3,882 2,169 1,628 1,592 1,071 902 996 25.43%
Tax -1,018 -531 -363 -334 -266 -227 -297 22.77%
NP 2,864 1,638 1,265 1,258 805 675 699 26.48%
-
NP to SH 2,864 1,638 1,265 1,258 805 675 699 26.48%
-
Tax Rate 26.22% 24.48% 22.30% 20.98% 24.84% 25.17% 29.82% -
Total Cost 31,822 23,009 19,384 19,894 16,524 15,129 15,839 12.32%
-
Net Worth 0 92,582 84,333 83,866 87,818 74,249 69,899 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 0 92,582 84,333 83,866 87,818 74,249 69,899 -
NOSH 711,666 712,173 702,777 698,888 731,818 674,999 635,454 1.90%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.26% 6.65% 6.13% 5.95% 4.65% 4.27% 4.23% -
ROE 0.00% 1.77% 1.50% 1.50% 0.92% 0.91% 1.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.87 3.46 2.94 3.03 2.37 2.34 2.60 11.02%
EPS 0.40 0.23 0.18 0.18 0.11 0.10 0.11 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.12 0.12 0.12 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 698,888
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3.29 2.34 1.96 2.01 1.64 1.50 1.57 13.11%
EPS 0.27 0.16 0.12 0.12 0.08 0.06 0.07 25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0878 0.08 0.0795 0.0833 0.0704 0.0663 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.14 0.12 0.09 0.12 0.20 0.22 0.22 -
P/RPS 2.87 3.47 3.06 3.96 8.45 9.40 8.45 -16.46%
P/EPS 34.79 52.17 50.00 66.67 181.82 220.00 200.00 -25.27%
EY 2.87 1.92 2.00 1.50 0.55 0.45 0.50 33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.75 1.00 1.67 2.00 2.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 21/05/10 26/05/09 26/05/08 25/05/07 29/05/06 30/05/05 -
Price 0.14 0.12 0.13 0.12 0.19 0.21 0.19 -
P/RPS 2.87 3.47 4.42 3.96 8.02 8.97 7.30 -14.40%
P/EPS 34.79 52.17 72.22 66.67 172.73 210.00 172.73 -23.42%
EY 2.87 1.92 1.38 1.50 0.58 0.48 0.58 30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.08 1.00 1.58 1.91 1.73 -

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