[MARCO] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.36%
YoY- -10.55%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 120,812 127,900 100,083 93,459 87,754 70,511 63,071 11.43%
PBT 19,101 15,480 8,655 5,666 6,312 4,659 3,888 30.35%
Tax -4,641 -4,022 -1,940 -1,437 -1,584 -1,308 -1,077 27.53%
NP 14,460 11,458 6,715 4,229 4,728 3,351 2,811 31.35%
-
NP to SH 14,460 11,458 6,715 4,229 4,728 3,351 2,811 31.35%
-
Tax Rate 24.30% 25.98% 22.41% 25.36% 25.10% 28.07% 27.70% -
Total Cost 106,352 116,442 93,368 89,230 83,026 67,160 60,260 9.92%
-
Net Worth 94,941 0 86,151 84,599 86,823 76,685 76,633 3.63%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,772 12,460 - - 3,646 3,616 - -
Div Payout % 39.92% 108.75% - - 77.13% 107.93% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 94,941 0 86,151 84,599 86,823 76,685 76,633 3.63%
NOSH 730,322 830,714 717,931 705,000 723,529 697,142 696,666 0.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.97% 8.96% 6.71% 4.52% 5.39% 4.75% 4.46% -
ROE 15.23% 0.00% 7.79% 5.00% 5.45% 4.37% 3.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.54 15.40 13.94 13.26 12.13 10.11 9.05 10.56%
EPS 1.98 1.38 0.94 0.60 0.65 0.48 0.40 30.51%
DPS 0.79 1.50 0.00 0.00 0.50 0.52 0.00 -
NAPS 0.13 0.00 0.12 0.12 0.12 0.11 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 705,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.46 12.13 9.49 8.86 8.32 6.69 5.98 11.43%
EPS 1.37 1.09 0.64 0.40 0.45 0.32 0.27 31.05%
DPS 0.55 1.18 0.00 0.00 0.35 0.34 0.00 -
NAPS 0.0901 0.00 0.0817 0.0802 0.0824 0.0727 0.0727 3.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.14 0.12 0.13 0.11 0.19 0.21 -
P/RPS 0.85 0.91 0.86 0.98 0.91 1.88 2.32 -15.39%
P/EPS 7.07 10.15 12.83 21.67 16.83 39.53 52.05 -28.28%
EY 14.14 9.85 7.79 4.61 5.94 2.53 1.92 39.44%
DY 5.65 10.71 0.00 0.00 4.58 2.73 0.00 -
P/NAPS 1.08 0.00 1.00 1.08 0.92 1.73 1.91 -9.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 25/08/11 26/08/10 17/08/09 15/08/08 24/08/07 28/08/06 -
Price 0.14 0.13 0.12 0.12 0.11 0.17 0.23 -
P/RPS 0.85 0.84 0.86 0.91 0.91 1.68 2.54 -16.66%
P/EPS 7.07 9.43 12.83 20.00 16.83 35.37 57.00 -29.35%
EY 14.14 10.61 7.79 5.00 5.94 2.83 1.75 41.61%
DY 5.65 11.54 0.00 0.00 4.58 3.05 0.00 -
P/NAPS 1.08 0.00 1.00 1.00 0.92 1.55 2.09 -10.41%

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