[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.6%
YoY- 29.49%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 109,891 79,166 50,428 24,647 93,035 65,105 43,380 85.51%
PBT 11,415 7,722 4,929 2,169 7,045 4,854 3,319 127.33%
Tax -2,738 -2,034 -1,209 -531 -1,657 -1,108 -926 105.60%
NP 8,677 5,688 3,720 1,638 5,388 3,746 2,393 135.46%
-
NP to SH 8,677 5,688 3,720 1,638 5,388 3,746 2,393 135.46%
-
Tax Rate 23.99% 26.34% 24.53% 24.48% 23.52% 22.83% 27.90% -
Total Cost 101,214 73,478 46,708 23,009 87,647 61,359 40,987 82.39%
-
Net Worth 92,459 92,429 85,846 92,582 85,183 84,815 84,458 6.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,459 92,429 85,846 92,582 85,183 84,815 84,458 6.20%
NOSH 711,229 710,999 715,384 712,173 709,862 706,792 703,823 0.69%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.90% 7.18% 7.38% 6.65% 5.79% 5.75% 5.52% -
ROE 9.38% 6.15% 4.33% 1.77% 6.33% 4.42% 2.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.45 11.13 7.05 3.46 13.11 9.21 6.16 84.29%
EPS 1.22 0.80 0.52 0.23 0.76 0.53 0.34 133.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.13 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 712,173
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.42 7.51 4.78 2.34 8.82 6.18 4.11 85.61%
EPS 0.82 0.54 0.35 0.16 0.51 0.36 0.23 132.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0877 0.0814 0.0878 0.0808 0.0804 0.0801 6.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.12 0.12 0.12 0.12 0.12 0.13 -
P/RPS 0.91 1.08 1.70 3.47 0.92 1.30 2.11 -42.82%
P/EPS 11.48 15.00 23.08 52.17 15.81 22.64 38.24 -55.06%
EY 8.71 6.67 4.33 1.92 6.33 4.42 2.62 122.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.00 0.92 1.00 1.00 1.08 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 26/08/10 21/05/10 22/02/10 23/11/09 17/08/09 -
Price 0.14 0.14 0.12 0.12 0.12 0.12 0.12 -
P/RPS 0.91 1.26 1.70 3.47 0.92 1.30 1.95 -39.75%
P/EPS 11.48 17.50 23.08 52.17 15.81 22.64 35.29 -52.60%
EY 8.71 5.71 4.33 1.92 6.33 4.42 2.83 111.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.00 0.92 1.00 1.00 1.00 5.24%

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