[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 105.37%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 42,723 156,689 109,763 75,058 39,742 149,179 100,684 -43.56%
PBT 6,263 23,570 16,530 10,843 5,548 19,437 13,268 -39.40%
Tax -1,850 -5,933 -4,046 -2,429 -1,451 -5,087 -3,842 -38.59%
NP 4,413 17,637 12,484 8,414 4,097 14,350 9,426 -39.73%
-
NP to SH 4,413 17,637 12,484 8,414 4,097 14,350 9,426 -39.73%
-
Tax Rate 29.54% 25.17% 24.48% 22.40% 26.15% 26.17% 28.96% -
Total Cost 38,310 139,052 97,279 66,644 35,645 134,829 91,258 -43.96%
-
Net Worth 231,947 231,947 231,947 221,404 221,404 210,861 210,861 6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 231,947 231,947 231,947 221,404 221,404 210,861 210,861 6.56%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.33% 11.26% 11.37% 11.21% 10.31% 9.62% 9.36% -
ROE 1.90% 7.60% 5.38% 3.80% 1.85% 6.81% 4.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.05 14.86 10.41 7.12 3.77 14.15 9.55 -43.58%
EPS 0.42 1.67 1.18 0.80 0.39 1.36 0.89 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.21 0.20 0.20 6.56%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.05 14.86 10.41 7.12 3.77 14.15 9.55 -43.58%
EPS 0.42 1.67 1.18 0.80 0.39 1.36 0.89 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.21 0.20 0.20 6.56%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.15 0.145 0.145 0.14 0.135 0.125 0.115 -
P/RPS 3.70 0.98 1.39 1.97 3.58 0.88 1.20 111.98%
P/EPS 35.84 8.67 12.25 17.54 34.74 9.18 12.86 98.16%
EY 2.79 11.54 8.17 5.70 2.88 10.89 7.77 -49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.66 0.67 0.64 0.63 0.58 11.19%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 23/02/22 17/11/21 27/08/21 20/05/21 24/02/21 18/11/20 -
Price 0.175 0.145 0.145 0.14 0.13 0.135 0.125 -
P/RPS 4.32 0.98 1.39 1.97 3.45 0.95 1.31 121.71%
P/EPS 41.81 8.67 12.25 17.54 33.45 9.92 13.98 107.71%
EY 2.39 11.54 8.17 5.70 2.99 10.08 7.15 -51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.66 0.67 0.62 0.68 0.63 17.28%

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