[MARCO] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 45.67%
YoY- 63.9%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,694 30,418 15,826 60,540 45,166 28,794 13,573 127.37%
PBT 2,155 1,468 793 2,513 1,811 1,191 522 156.68%
Tax -882 -597 -327 -1,033 -795 -558 -262 124.12%
NP 1,273 871 466 1,480 1,016 633 260 187.50%
-
NP to SH 1,273 871 466 1,480 1,016 633 260 187.50%
-
Tax Rate 40.93% 40.67% 41.24% 41.11% 43.90% 46.85% 50.19% -
Total Cost 45,421 29,547 15,360 59,060 44,150 28,161 13,313 126.12%
-
Net Worth 70,943 71,142 52,306 5,214 50,799 50,449 49,636 26.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 70,943 71,142 52,306 5,214 50,799 50,449 49,636 26.80%
NOSH 66,302 66,488 47,551 47,403 47,476 47,593 47,272 25.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.73% 2.86% 2.94% 2.44% 2.25% 2.20% 1.92% -
ROE 1.79% 1.22% 0.89% 28.38% 2.00% 1.25% 0.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.43 45.75 33.28 127.71 95.13 60.50 28.71 81.59%
EPS 1.92 1.31 0.98 0.25 2.14 1.33 0.55 129.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.10 0.11 1.07 1.06 1.05 1.26%
Adjusted Per Share Value based on latest NOSH - 47,244
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.43 2.89 1.50 5.74 4.28 2.73 1.29 127.10%
EPS 0.12 0.08 0.04 0.14 0.10 0.06 0.02 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0675 0.0496 0.0049 0.0482 0.0479 0.0471 26.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.71 4.26 2.35 1.67 1.60 1.80 -
P/RPS 2.56 3.74 12.80 1.84 1.76 2.64 6.27 -44.87%
P/EPS 93.75 130.53 434.69 75.27 78.04 120.30 327.27 -56.44%
EY 1.07 0.77 0.23 1.33 1.28 0.83 0.31 127.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.60 3.87 21.36 1.56 1.51 1.71 -1.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 26/05/04 16/03/04 27/11/03 28/08/03 23/05/03 -
Price 2.90 1.74 1.77 3.62 2.05 1.70 1.90 -
P/RPS 4.12 3.80 5.32 2.83 2.15 2.81 6.62 -27.04%
P/EPS 151.04 132.82 180.61 115.95 95.79 127.82 345.45 -42.30%
EY 0.66 0.75 0.55 0.86 1.04 0.78 0.29 72.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.63 1.61 32.91 1.92 1.60 1.81 30.77%

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