[MARCO] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.85%
YoY- 38.18%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,329 17,574 17,412 14,774 15,804 15,211 17,282 0.18%
PBT 1,071 1,350 940 1,057 902 1,163 766 25.06%
Tax -266 -441 -279 -221 -227 -398 -231 9.87%
NP 805 909 661 836 675 765 535 31.34%
-
NP to SH 805 909 661 836 675 765 535 31.34%
-
Tax Rate 24.84% 32.67% 29.68% 20.91% 25.17% 34.22% 30.16% -
Total Cost 16,524 16,665 16,751 13,938 15,129 14,446 16,747 -0.89%
-
Net Worth 87,818 79,566 80,788 76,633 74,249 70,125 73,562 12.54%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,616 - - - - - -
Div Payout % - 397.87% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 87,818 79,566 80,788 76,633 74,249 70,125 73,562 12.54%
NOSH 731,818 723,333 734,444 696,666 674,999 637,500 668,750 6.19%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.65% 5.17% 3.80% 5.66% 4.27% 5.03% 3.10% -
ROE 0.92% 1.14% 0.82% 1.09% 0.91% 1.09% 0.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.37 2.43 2.37 2.12 2.34 2.39 2.58 -5.50%
EPS 0.11 0.13 0.09 0.12 0.10 0.12 0.08 23.67%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.11 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 696,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.64 1.67 1.65 1.40 1.50 1.44 1.64 0.00%
EPS 0.08 0.09 0.06 0.08 0.06 0.07 0.05 36.83%
DPS 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0755 0.0766 0.0727 0.0704 0.0665 0.0698 12.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.20 0.17 0.17 0.21 0.22 0.14 0.18 -
P/RPS 8.45 7.00 7.17 9.90 9.40 5.87 6.97 13.71%
P/EPS 181.82 135.28 188.89 175.00 220.00 116.67 225.00 -13.25%
EY 0.55 0.74 0.53 0.57 0.45 0.86 0.44 16.05%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.55 1.55 1.91 2.00 1.27 1.64 1.21%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 28/08/06 29/05/06 15/03/06 30/11/05 -
Price 0.19 0.19 0.17 0.23 0.21 0.21 0.22 -
P/RPS 8.02 7.82 7.17 10.85 8.97 8.80 8.51 -3.87%
P/EPS 172.73 151.19 188.89 191.67 210.00 175.00 275.00 -26.67%
EY 0.58 0.66 0.53 0.52 0.48 0.57 0.36 37.47%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.73 1.55 2.09 1.91 1.91 2.00 -14.55%

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