[MARCO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.23%
YoY- 26.37%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 86,760 82,596 93,839 88,313 87,518 84,608 79,520 5.98%
PBT 6,638 6,512 5,600 6,569 6,506 6,368 5,428 14.37%
Tax -1,852 -1,452 -1,277 -1,853 -1,530 -1,336 -1,406 20.18%
NP 4,786 5,060 4,323 4,716 4,976 5,032 4,022 12.30%
-
NP to SH 4,786 5,060 4,323 4,716 4,976 5,032 4,022 12.30%
-
Tax Rate 27.90% 22.30% 22.80% 28.21% 23.52% 20.98% 25.90% -
Total Cost 81,974 77,536 89,516 83,597 82,542 79,576 75,498 5.64%
-
Net Worth 84,458 84,333 85,888 84,887 85,302 83,866 84,985 -0.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 3,541 -
Div Payout % - - - - - - 88.04% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,458 84,333 85,888 84,887 85,302 83,866 84,985 -0.41%
NOSH 703,823 702,777 715,737 707,399 710,857 698,888 708,214 -0.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.52% 6.13% 4.61% 5.34% 5.69% 5.95% 5.06% -
ROE 5.67% 6.00% 5.03% 5.56% 5.83% 6.00% 4.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.33 11.75 13.11 12.48 12.31 12.11 11.23 6.43%
EPS 0.68 0.72 0.61 0.67 0.70 0.72 0.56 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 699,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.23 7.83 8.90 8.38 8.30 8.02 7.54 6.01%
EPS 0.45 0.48 0.41 0.45 0.47 0.48 0.38 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
NAPS 0.0801 0.08 0.0815 0.0805 0.0809 0.0795 0.0806 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.09 0.09 0.09 0.11 0.12 0.14 -
P/RPS 1.05 0.77 0.69 0.72 0.89 0.99 1.25 -10.98%
P/EPS 19.12 12.50 14.90 13.50 15.71 16.67 24.65 -15.59%
EY 5.23 8.00 6.71 7.41 6.36 6.00 4.06 18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 1.08 0.75 0.75 0.75 0.92 1.00 1.17 -5.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 26/05/09 23/02/09 14/11/08 15/08/08 26/05/08 21/02/08 -
Price 0.12 0.13 0.09 0.09 0.11 0.12 0.12 -
P/RPS 0.97 1.11 0.69 0.72 0.89 0.99 1.07 -6.33%
P/EPS 17.65 18.06 14.90 13.50 15.71 16.67 21.13 -11.31%
EY 5.67 5.54 6.71 7.41 6.36 6.00 4.73 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.00 1.08 0.75 0.75 0.92 1.00 1.00 0.00%

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