[MARCO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.45%
YoY- 64.34%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 156,689 109,763 75,058 39,742 149,179 100,684 56,357 97.35%
PBT 23,570 16,530 10,843 5,548 19,437 13,268 7,012 123.89%
Tax -5,933 -4,046 -2,429 -1,451 -5,087 -3,842 -2,044 103.08%
NP 17,637 12,484 8,414 4,097 14,350 9,426 4,968 132.18%
-
NP to SH 17,637 12,484 8,414 4,097 14,350 9,426 4,968 132.18%
-
Tax Rate 25.17% 24.48% 22.40% 26.15% 26.17% 28.96% 29.15% -
Total Cost 139,052 97,279 66,644 35,645 134,829 91,258 51,389 93.82%
-
Net Worth 231,947 231,947 221,404 221,404 210,861 210,861 210,861 6.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 231,947 231,947 221,404 221,404 210,861 210,861 210,861 6.54%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.26% 11.37% 11.21% 10.31% 9.62% 9.36% 8.82% -
ROE 7.60% 5.38% 3.80% 1.85% 6.81% 4.47% 2.36% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.86 10.41 7.12 3.77 14.15 9.55 5.35 97.22%
EPS 1.67 1.18 0.80 0.39 1.36 0.89 0.47 132.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.20 0.20 0.20 6.54%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.86 10.41 7.12 3.77 14.15 9.55 5.35 97.22%
EPS 1.67 1.18 0.80 0.39 1.36 0.89 0.47 132.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.20 0.20 0.20 6.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.145 0.14 0.135 0.125 0.115 0.105 -
P/RPS 0.98 1.39 1.97 3.58 0.88 1.20 1.96 -36.92%
P/EPS 8.67 12.25 17.54 34.74 9.18 12.86 22.28 -46.60%
EY 11.54 8.17 5.70 2.88 10.89 7.77 4.49 87.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.67 0.64 0.63 0.58 0.53 15.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 17/11/21 27/08/21 20/05/21 24/02/21 18/11/20 17/08/20 -
Price 0.145 0.145 0.14 0.13 0.135 0.125 0.135 -
P/RPS 0.98 1.39 1.97 3.45 0.95 1.31 2.53 -46.77%
P/EPS 8.67 12.25 17.54 33.45 9.92 13.98 28.65 -54.82%
EY 11.54 8.17 5.70 2.99 10.08 7.15 3.49 121.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.67 0.62 0.68 0.63 0.68 -1.96%

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