[MARCO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.2%
YoY- 53.86%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,607 21,152 23,083 20,912 18,196 17,329 17,574 18.29%
PBT 1,661 1,592 1,724 1,335 1,298 1,071 1,350 14.83%
Tax -431 -334 -501 -318 -322 -266 -441 -1.51%
NP 1,230 1,258 1,223 1,017 976 805 909 22.36%
-
NP to SH 1,230 1,258 1,223 1,017 976 805 909 22.36%
-
Tax Rate 25.95% 20.98% 29.06% 23.82% 24.81% 24.84% 32.67% -
Total Cost 21,377 19,894 21,860 19,895 17,220 16,524 16,665 18.07%
-
Net Worth 86,823 83,866 87,524 79,907 76,685 87,818 79,566 5.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,646 - - - 3,616 -
Div Payout % - - 298.19% - - - 397.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 86,823 83,866 87,524 79,907 76,685 87,818 79,566 5.99%
NOSH 723,529 698,888 729,375 726,428 697,142 731,818 723,333 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.44% 5.95% 5.30% 4.86% 5.36% 4.65% 5.17% -
ROE 1.42% 1.50% 1.40% 1.27% 1.27% 0.92% 1.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.12 3.03 3.16 2.88 2.61 2.37 2.43 18.14%
EPS 0.17 0.18 0.17 0.14 0.14 0.11 0.13 19.60%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.12 0.12 0.12 0.11 0.11 0.12 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 726,428
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.14 2.01 2.19 1.98 1.73 1.64 1.67 17.99%
EPS 0.12 0.12 0.12 0.10 0.09 0.08 0.09 21.16%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.34 -
NAPS 0.0824 0.0795 0.083 0.0758 0.0727 0.0833 0.0755 6.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.11 0.12 0.14 0.17 0.19 0.20 0.17 -
P/RPS 3.52 3.96 4.42 5.91 7.28 8.45 7.00 -36.79%
P/EPS 64.71 66.67 83.49 121.43 135.71 181.82 135.28 -38.86%
EY 1.55 1.50 1.20 0.82 0.74 0.55 0.74 63.78%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.94 -
P/NAPS 0.92 1.00 1.17 1.55 1.73 1.67 1.55 -29.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 26/05/08 21/02/08 29/11/07 24/08/07 25/05/07 27/02/07 -
Price 0.11 0.12 0.12 0.16 0.17 0.19 0.19 -
P/RPS 3.52 3.96 3.79 5.56 6.51 8.02 7.82 -41.29%
P/EPS 64.71 66.67 71.57 114.29 121.43 172.73 151.19 -43.23%
EY 1.55 1.50 1.40 0.88 0.82 0.58 0.66 76.77%
DY 0.00 0.00 4.17 0.00 0.00 0.00 2.63 -
P/NAPS 0.92 1.00 1.00 1.45 1.55 1.58 1.73 -34.38%

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