[MARCO] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.11%
YoY- 37.64%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 74,011 63,201 62,192 62,067 58,140 41,929 65,241 2.12%
PBT 5,054 4,062 3,358 2,856 2,239 -3,192 -1,902 -
Tax -1,347 -1,125 -567 -1,119 -977 -748 1,669 -
NP 3,707 2,937 2,791 1,737 1,262 -3,940 -233 -
-
NP to SH 3,707 2,937 2,791 1,737 1,262 -3,940 -2,385 -
-
Tax Rate 26.65% 27.70% 16.89% 39.18% 43.64% - - -
Total Cost 70,304 60,264 59,401 60,330 56,878 45,869 65,474 1.19%
-
Net Worth 79,907 80,788 73,562 65,901 47,283 49,882 19,971 25.98%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,616 - - - - - - -
Div Payout % 97.56% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 79,907 80,788 73,562 65,901 47,283 49,882 19,971 25.98%
NOSH 726,428 734,444 668,750 65,901 47,283 47,058 23,775 76.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.01% 4.65% 4.49% 2.80% 2.17% -9.40% -0.36% -
ROE 4.64% 3.64% 3.79% 2.64% 2.67% -7.90% -11.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.19 8.61 9.30 94.18 122.96 89.10 274.40 -42.22%
EPS 0.51 0.40 0.42 2.64 2.67 -8.37 -10.03 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.00 1.00 1.06 0.84 -28.72%
Adjusted Per Share Value based on latest NOSH - 65,901
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.02 5.99 5.90 5.89 5.51 3.98 6.19 2.11%
EPS 0.35 0.28 0.26 0.16 0.12 -0.37 -0.23 -
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0766 0.0698 0.0625 0.0448 0.0473 0.0189 26.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.17 0.17 0.18 1.80 1.67 2.35 1.95 -
P/RPS 1.67 1.98 1.94 1.91 1.36 2.64 0.71 15.31%
P/EPS 33.31 42.51 43.13 68.29 62.57 -28.07 -19.44 -
EY 3.00 2.35 2.32 1.46 1.60 -3.56 -5.14 -
DY 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.55 1.64 1.80 1.67 2.22 2.32 -6.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 30/11/05 25/11/04 27/11/03 26/11/02 29/11/01 -
Price 0.16 0.17 0.22 2.90 2.05 2.00 2.28 -
P/RPS 1.57 1.98 2.37 3.08 1.67 2.24 0.83 11.20%
P/EPS 31.35 42.51 52.71 110.03 76.81 -23.89 -22.73 -
EY 3.19 2.35 1.90 0.91 1.30 -4.19 -4.40 -
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 2.00 2.90 2.05 1.89 2.71 -9.89%

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