[MARCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.21%
YoY- 18.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 71,050 69,316 65,564 63,986 61,156 63,216 61,932 9.61%
PBT 4,736 4,284 4,247 3,862 3,916 3,608 3,780 16.26%
Tax -1,174 -1,064 -1,167 -968 -894 -908 -1,189 -0.84%
NP 3,562 3,220 3,080 2,894 3,022 2,700 2,591 23.70%
-
NP to SH 3,562 3,220 3,080 2,894 3,022 2,700 2,591 23.70%
-
Tax Rate 24.79% 24.84% 27.48% 25.06% 22.83% 25.17% 31.46% -
Total Cost 67,488 66,096 62,484 61,092 58,134 60,516 59,341 8.98%
-
Net Worth 78,363 87,818 77,741 79,603 79,147 74,249 73,079 4.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,533 - - - - -
Div Payout % - - 114.73% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,363 87,818 77,741 79,603 79,147 74,249 73,079 4.77%
NOSH 712,400 731,818 706,744 723,666 719,523 674,999 664,358 4.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.01% 4.65% 4.70% 4.52% 4.94% 4.27% 4.18% -
ROE 4.55% 3.67% 3.96% 3.64% 3.82% 3.64% 3.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.97 9.47 9.28 8.84 8.50 9.37 9.32 4.60%
EPS 0.50 0.44 0.43 0.40 0.42 0.40 0.39 18.06%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 734,444
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.74 6.57 6.22 6.07 5.80 6.00 5.87 9.67%
EPS 0.34 0.31 0.29 0.27 0.29 0.26 0.25 22.82%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0833 0.0737 0.0755 0.0751 0.0704 0.0693 4.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.19 0.20 0.17 0.17 0.21 0.22 0.14 -
P/RPS 1.91 2.11 1.83 1.92 2.47 2.35 1.50 17.53%
P/EPS 38.00 45.45 39.01 42.50 50.00 55.00 35.90 3.87%
EY 2.63 2.20 2.56 2.35 2.00 1.82 2.79 -3.87%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.67 1.55 1.55 1.91 2.00 1.27 22.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 29/11/06 28/08/06 29/05/06 15/03/06 -
Price 0.17 0.19 0.19 0.17 0.23 0.21 0.21 -
P/RPS 1.70 2.01 2.05 1.92 2.71 2.24 2.25 -17.08%
P/EPS 34.00 43.18 43.60 42.50 54.76 52.50 53.85 -26.46%
EY 2.94 2.32 2.29 2.35 1.83 1.90 1.86 35.80%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.58 1.73 1.55 2.09 1.91 1.91 -13.03%

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