[MARCO] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.45%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 15,804 15,211 17,282 12,901 16,538 15,471 16,276 -1.94%
PBT 902 1,163 766 855 996 741 687 19.92%
Tax -227 -398 -231 -250 -297 211 -285 -14.08%
NP 675 765 535 605 699 952 402 41.31%
-
NP to SH 675 765 535 605 699 952 402 41.31%
-
Tax Rate 25.17% 34.22% 30.16% 29.24% 29.82% -28.48% 41.48% -
Total Cost 15,129 14,446 16,747 12,296 15,839 14,519 15,874 -3.15%
-
Net Worth 74,249 70,125 73,562 72,355 69,899 74,485 70,514 3.50%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 74,249 70,125 73,562 72,355 69,899 74,485 70,514 3.50%
NOSH 674,999 637,500 668,750 657,777 635,454 677,142 65,901 372.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.27% 5.03% 3.10% 4.69% 4.23% 6.15% 2.47% -
ROE 0.91% 1.09% 0.73% 0.84% 1.00% 1.28% 0.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.34 2.39 2.58 1.96 2.60 2.28 24.70 -79.24%
EPS 0.10 0.12 0.08 0.09 0.11 0.14 0.61 -70.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 1.07 -78.08%
Adjusted Per Share Value based on latest NOSH - 657,777
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.50 1.44 1.64 1.22 1.57 1.47 1.54 -1.74%
EPS 0.06 0.07 0.05 0.06 0.07 0.09 0.04 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0665 0.0698 0.0686 0.0663 0.0706 0.0669 3.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.14 0.18 0.21 0.22 2.77 1.80 -
P/RPS 9.40 5.87 6.97 10.71 8.45 121.24 7.29 18.48%
P/EPS 220.00 116.67 225.00 228.32 200.00 1,970.26 295.08 -17.79%
EY 0.45 0.86 0.44 0.44 0.50 0.05 0.34 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.27 1.64 1.91 2.00 25.18 1.68 12.33%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 15/03/06 30/11/05 18/08/05 30/05/05 18/02/05 25/11/04 -
Price 0.21 0.21 0.22 0.20 0.19 0.26 2.90 -
P/RPS 8.97 8.80 8.51 10.20 7.30 11.38 11.74 -16.43%
P/EPS 210.00 175.00 275.00 217.45 172.73 184.93 475.41 -42.02%
EY 0.48 0.57 0.36 0.46 0.58 0.54 0.21 73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.91 2.00 1.82 1.73 2.36 2.71 -20.81%

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