[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.11%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,686 109,891 79,166 50,428 24,647 93,035 65,105 -34.30%
PBT 3,882 11,415 7,722 4,929 2,169 7,045 4,854 -13.85%
Tax -1,018 -2,738 -2,034 -1,209 -531 -1,657 -1,108 -5.49%
NP 2,864 8,677 5,688 3,720 1,638 5,388 3,746 -16.40%
-
NP to SH 2,864 8,677 5,688 3,720 1,638 5,388 3,746 -16.40%
-
Tax Rate 26.22% 23.99% 26.34% 24.53% 24.48% 23.52% 22.83% -
Total Cost 31,822 101,214 73,478 46,708 23,009 87,647 61,359 -35.47%
-
Net Worth 0 92,459 92,429 85,846 92,582 85,183 84,815 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 92,459 92,429 85,846 92,582 85,183 84,815 -
NOSH 711,666 711,229 710,999 715,384 712,173 709,862 706,792 0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.26% 7.90% 7.18% 7.38% 6.65% 5.79% 5.75% -
ROE 0.00% 9.38% 6.15% 4.33% 1.77% 6.33% 4.42% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.87 15.45 11.13 7.05 3.46 13.11 9.21 -34.63%
EPS 0.40 1.22 0.80 0.52 0.23 0.76 0.53 -17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.13 0.13 0.12 0.13 0.12 0.12 -
Adjusted Per Share Value based on latest NOSH - 717,931
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.29 10.42 7.51 4.78 2.34 8.82 6.18 -34.33%
EPS 0.27 0.82 0.54 0.35 0.16 0.51 0.36 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0877 0.0877 0.0814 0.0878 0.0808 0.0804 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.14 0.14 0.12 0.12 0.12 0.12 0.12 -
P/RPS 2.87 0.91 1.08 1.70 3.47 0.92 1.30 69.62%
P/EPS 34.79 11.48 15.00 23.08 52.17 15.81 22.64 33.19%
EY 2.87 8.71 6.67 4.33 1.92 6.33 4.42 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 0.92 1.00 0.92 1.00 1.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 22/11/10 26/08/10 21/05/10 22/02/10 23/11/09 -
Price 0.14 0.14 0.14 0.12 0.12 0.12 0.12 -
P/RPS 2.87 0.91 1.26 1.70 3.47 0.92 1.30 69.62%
P/EPS 34.79 11.48 17.50 23.08 52.17 15.81 22.64 33.19%
EY 2.87 8.71 5.71 4.33 1.92 6.33 4.42 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 1.08 1.00 0.92 1.00 1.00 -

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