[MARCO] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.83%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 24,647 27,930 21,725 22,731 20,649 27,604 22,475 6.34%
PBT 2,169 2,191 1,535 1,691 1,628 673 1,674 18.86%
Tax -531 -549 -182 -563 -363 113 -624 -10.20%
NP 1,638 1,642 1,353 1,128 1,265 786 1,050 34.54%
-
NP to SH 1,638 1,642 1,353 1,128 1,265 786 1,050 34.54%
-
Tax Rate 24.48% 25.06% 11.86% 33.29% 22.30% -16.79% 37.28% -
Total Cost 23,009 26,288 20,372 21,603 19,384 26,818 21,425 4.87%
-
Net Worth 92,582 86,159 85,452 84,599 84,333 82,899 83,999 6.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,582 86,159 85,452 84,599 84,333 82,899 83,999 6.70%
NOSH 712,173 717,999 712,105 705,000 702,777 690,833 699,999 1.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.65% 5.88% 6.23% 4.96% 6.13% 2.85% 4.67% -
ROE 1.77% 1.91% 1.58% 1.33% 1.50% 0.95% 1.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.46 3.89 3.05 3.22 2.94 4.00 3.21 5.13%
EPS 0.23 0.23 0.19 0.16 0.18 0.11 0.15 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 705,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.34 2.65 2.06 2.16 1.96 2.62 2.13 6.47%
EPS 0.16 0.16 0.13 0.11 0.12 0.07 0.10 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0817 0.0811 0.0802 0.08 0.0786 0.0797 6.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.12 0.12 0.13 0.09 0.09 0.09 -
P/RPS 3.47 3.08 3.93 4.03 3.06 2.25 2.80 15.39%
P/EPS 52.17 52.47 63.16 81.25 50.00 79.10 60.00 -8.90%
EY 1.92 1.91 1.58 1.23 2.00 1.26 1.67 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.00 1.08 0.75 0.75 0.75 14.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 22/02/10 23/11/09 17/08/09 26/05/09 23/02/09 14/11/08 -
Price 0.12 0.12 0.12 0.12 0.13 0.09 0.09 -
P/RPS 3.47 3.08 3.93 3.72 4.42 2.25 2.80 15.39%
P/EPS 52.17 52.47 63.16 75.00 72.22 79.10 60.00 -8.90%
EY 1.92 1.91 1.58 1.33 1.38 1.26 1.67 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.00 1.00 1.08 0.75 0.75 14.60%

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