[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -68.51%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 62,165 46,694 30,418 15,826 60,540 45,166 28,794 66.65%
PBT 2,896 2,155 1,468 793 2,513 1,811 1,191 80.33%
Tax -671 -882 -597 -327 -1,033 -795 -558 13.01%
NP 2,225 1,273 871 466 1,480 1,016 633 130.30%
-
NP to SH 2,225 1,273 871 466 1,480 1,016 633 130.30%
-
Tax Rate 23.17% 40.93% 40.67% 41.24% 41.11% 43.90% 46.85% -
Total Cost 59,940 45,421 29,547 15,360 59,060 44,150 28,161 65.08%
-
Net Worth 71,855 70,943 71,142 52,306 5,214 50,799 50,449 26.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,855 70,943 71,142 52,306 5,214 50,799 50,449 26.45%
NOSH 653,235 66,302 66,488 47,551 47,403 47,476 47,593 468.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.58% 2.73% 2.86% 2.94% 2.44% 2.25% 2.20% -
ROE 3.10% 1.79% 1.22% 0.89% 28.38% 2.00% 1.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.52 70.43 45.75 33.28 127.71 95.13 60.50 -70.68%
EPS 0.34 1.92 1.31 0.98 0.25 2.14 1.33 -59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 1.07 1.07 1.10 0.11 1.07 1.06 -77.76%
Adjusted Per Share Value based on latest NOSH - 47,551
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.90 4.43 2.89 1.50 5.74 4.28 2.73 66.76%
EPS 0.21 0.12 0.08 0.04 0.14 0.10 0.06 129.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.0673 0.0675 0.0496 0.0049 0.0482 0.0479 26.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.77 1.80 1.71 4.26 2.35 1.67 1.60 -
P/RPS 29.11 2.56 3.74 12.80 1.84 1.76 2.64 391.81%
P/EPS 813.24 93.75 130.53 434.69 75.27 78.04 120.30 255.45%
EY 0.12 1.07 0.77 0.23 1.33 1.28 0.83 -72.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.18 1.68 1.60 3.87 21.36 1.56 1.51 547.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 25/11/04 19/08/04 26/05/04 16/03/04 27/11/03 28/08/03 -
Price 0.26 2.90 1.74 1.77 3.62 2.05 1.70 -
P/RPS 2.73 4.12 3.80 5.32 2.83 2.15 2.81 -1.89%
P/EPS 76.33 151.04 132.82 180.61 115.95 95.79 127.82 -28.97%
EY 1.31 0.66 0.75 0.55 0.86 1.04 0.78 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.71 1.63 1.61 32.91 1.92 1.60 29.42%

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