[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 117.46%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 25,944 128,153 94,425 65,332 34,686 109,891 79,166 -52.43%
PBT 3,675 18,563 13,298 8,608 3,882 11,415 7,722 -39.01%
Tax -861 -4,842 -3,588 -2,380 -1,018 -2,738 -2,034 -43.59%
NP 2,814 13,721 9,710 6,228 2,864 8,677 5,688 -37.42%
-
NP to SH 2,814 13,721 9,710 6,228 2,864 8,677 5,688 -37.42%
-
Tax Rate 23.43% 26.08% 26.98% 27.65% 26.22% 23.99% 26.34% -
Total Cost 23,130 114,432 84,715 59,104 31,822 101,214 73,478 -53.69%
-
Net Worth 93,799 93,299 0 0 0 92,459 92,429 0.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 5,772 10,550 10,728 10,678 - - - -
Div Payout % 205.13% 76.89% 110.49% 171.45% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 93,799 93,299 0 0 0 92,459 92,429 0.98%
NOSH 721,538 717,692 715,248 711,868 711,666 711,229 710,999 0.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.85% 10.71% 10.28% 9.53% 8.26% 7.90% 7.18% -
ROE 3.00% 14.71% 0.00% 0.00% 0.00% 9.38% 6.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.60 17.86 13.20 9.18 4.87 15.45 11.13 -52.84%
EPS 0.39 1.92 1.36 0.87 0.40 1.22 0.80 -38.03%
DPS 0.80 1.47 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.00 0.00 0.00 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 830,714
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.46 12.16 8.96 6.20 3.29 10.42 7.51 -52.44%
EPS 0.27 1.30 0.92 0.59 0.27 0.82 0.54 -36.97%
DPS 0.55 1.00 1.02 1.01 0.00 0.00 0.00 -
NAPS 0.089 0.0885 0.00 0.00 0.00 0.0877 0.0877 0.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.17 0.12 0.14 0.14 0.14 0.12 -
P/RPS 4.45 0.95 0.91 1.53 2.87 0.91 1.08 156.79%
P/EPS 41.03 8.89 8.84 16.00 34.79 11.48 15.00 95.46%
EY 2.44 11.25 11.31 6.25 2.87 8.71 6.67 -48.81%
DY 5.00 8.65 12.50 10.71 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 0.00 0.00 0.00 1.08 0.92 21.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 23/11/11 25/08/11 27/05/11 24/02/11 22/11/10 -
Price 0.14 0.17 0.14 0.13 0.14 0.14 0.14 -
P/RPS 3.89 0.95 1.06 1.42 2.87 0.91 1.26 111.87%
P/EPS 35.90 8.89 10.31 14.86 34.79 11.48 17.50 61.37%
EY 2.79 11.25 9.70 6.73 2.87 8.71 5.71 -37.93%
DY 5.71 8.65 10.71 11.54 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 0.00 0.00 0.00 1.08 1.08 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