[MARCO] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.0%
YoY- 60.68%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 89,317 74,011 63,201 62,192 62,067 58,140 41,929 13.41%
PBT 6,651 5,054 4,062 3,358 2,856 2,239 -3,192 -
Tax -1,890 -1,347 -1,125 -567 -1,119 -977 -748 16.68%
NP 4,761 3,707 2,937 2,791 1,737 1,262 -3,940 -
-
NP to SH 4,761 3,707 2,937 2,791 1,737 1,262 -3,940 -
-
Tax Rate 28.42% 26.65% 27.70% 16.89% 39.18% 43.64% - -
Total Cost 84,556 70,304 60,264 59,401 60,330 56,878 45,869 10.72%
-
Net Worth 83,999 79,907 80,788 73,562 65,901 47,283 49,882 9.06%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,646 3,616 - - - - - -
Div Payout % 76.60% 97.56% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 83,999 79,907 80,788 73,562 65,901 47,283 49,882 9.06%
NOSH 699,999 726,428 734,444 668,750 65,901 47,283 47,058 56.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.33% 5.01% 4.65% 4.49% 2.80% 2.17% -9.40% -
ROE 5.67% 4.64% 3.64% 3.79% 2.64% 2.67% -7.90% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.76 10.19 8.61 9.30 94.18 122.96 89.10 -27.64%
EPS 0.68 0.51 0.40 0.42 2.64 2.67 -8.37 -
DPS 0.52 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 1.00 1.00 1.06 -30.42%
Adjusted Per Share Value based on latest NOSH - 668,750
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.47 7.02 5.99 5.90 5.89 5.51 3.98 13.40%
EPS 0.45 0.35 0.28 0.26 0.16 0.12 -0.37 -
DPS 0.35 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0758 0.0766 0.0698 0.0625 0.0448 0.0473 9.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.09 0.17 0.17 0.18 1.80 1.67 2.35 -
P/RPS 0.71 1.67 1.98 1.94 1.91 1.36 2.64 -19.64%
P/EPS 13.23 33.31 42.51 43.13 68.29 62.57 -28.07 -
EY 7.56 3.00 2.35 2.32 1.46 1.60 -3.56 -
DY 5.79 2.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.55 1.55 1.64 1.80 1.67 2.22 -16.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 29/11/07 29/11/06 30/11/05 25/11/04 27/11/03 26/11/02 -
Price 0.09 0.16 0.17 0.22 2.90 2.05 2.00 -
P/RPS 0.71 1.57 1.98 2.37 3.08 1.67 2.24 -17.41%
P/EPS 13.23 31.35 42.51 52.71 110.03 76.81 -23.89 -
EY 7.56 3.19 2.35 1.90 0.91 1.30 -4.19 -
DY 5.79 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.45 1.55 2.00 2.90 2.05 1.89 -14.26%

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