[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 85.5%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 45,916 151,828 110,012 70,451 37,389 119,215 85,912 -34.16%
PBT 6,830 24,533 18,191 10,501 5,321 19,737 15,797 -42.85%
Tax -1,653 -6,477 -4,871 -3,159 -1,363 -4,696 -3,527 -39.69%
NP 5,177 18,056 13,320 7,342 3,958 15,041 12,270 -43.77%
-
NP to SH 5,177 18,056 13,320 7,342 3,958 15,041 12,270 -43.77%
-
Tax Rate 24.20% 26.40% 26.78% 30.08% 25.62% 23.79% 22.33% -
Total Cost 40,739 133,772 96,692 63,109 33,431 104,174 73,642 -32.63%
-
Net Worth 147,602 142,965 145,839 137,662 109,476 113,086 101,598 28.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,042 7,778 7,341 - 19,386 - -
Div Payout % - 11.31% 58.39% 100.00% - 128.89% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 147,602 142,965 145,839 137,662 109,476 113,086 101,598 28.30%
NOSH 1,054,307 1,021,180 972,262 917,749 842,127 807,759 781,528 22.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.27% 11.89% 12.11% 10.42% 10.59% 12.62% 14.28% -
ROE 3.51% 12.63% 9.13% 5.33% 3.62% 13.30% 12.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.36 14.87 11.32 7.68 4.44 14.76 10.99 -46.03%
EPS 0.49 1.77 1.37 0.80 0.47 1.86 1.57 -54.02%
DPS 0.00 0.20 0.80 0.80 0.00 2.40 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.13 0.14 0.13 5.06%
Adjusted Per Share Value based on latest NOSH - 914,594
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.36 14.40 10.43 6.68 3.55 11.31 8.15 -34.12%
EPS 0.49 1.71 1.26 0.70 0.38 1.43 1.16 -43.73%
DPS 0.00 0.19 0.74 0.70 0.00 1.84 0.00 -
NAPS 0.14 0.1356 0.1383 0.1306 0.1038 0.1073 0.0964 28.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.17 0.16 0.195 0.165 0.17 0.15 0.155 -
P/RPS 3.90 1.08 1.72 2.15 3.83 1.02 1.41 97.16%
P/EPS 34.62 9.05 14.23 20.63 36.17 8.06 9.87 131.03%
EY 2.89 11.05 7.03 4.85 2.76 12.41 10.13 -56.69%
DY 0.00 1.25 4.10 4.85 0.00 16.00 0.00 -
P/NAPS 1.21 1.14 1.30 1.10 1.31 1.07 1.19 1.11%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 16/02/15 19/11/14 20/08/14 21/05/14 22/04/14 20/11/13 -
Price 0.17 0.17 0.175 0.21 0.155 0.16 0.155 -
P/RPS 3.90 1.14 1.55 2.74 3.49 1.08 1.41 97.16%
P/EPS 34.62 9.61 12.77 26.25 32.98 8.59 9.87 131.03%
EY 2.89 10.40 7.83 3.81 3.03 11.64 10.13 -56.69%
DY 0.00 1.18 4.57 3.81 0.00 15.00 0.00 -
P/NAPS 1.21 1.21 1.17 1.40 1.19 1.14 1.19 1.11%

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