[MARCO] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.15%
YoY- 88.62%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,276 14,591 15,826 15,374 16,372 15,221 13,573 12.83%
PBT 687 674 793 702 620 669 522 20.03%
Tax -285 -269 -327 -238 -237 -296 -262 5.75%
NP 402 405 466 464 383 373 260 33.60%
-
NP to SH 402 405 466 464 383 373 260 33.60%
-
Tax Rate 41.48% 39.91% 41.24% 33.90% 38.23% 44.25% 50.19% -
Total Cost 15,874 14,186 15,360 14,910 15,989 14,848 13,313 12.40%
-
Net Worth 70,514 71,040 52,306 47,244 50,593 50,048 49,636 26.29%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 70,514 71,040 52,306 47,244 50,593 50,048 49,636 26.29%
NOSH 65,901 66,393 47,551 47,244 47,283 47,215 47,272 24.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.47% 2.78% 2.94% 3.02% 2.34% 2.45% 1.92% -
ROE 0.57% 0.57% 0.89% 0.98% 0.76% 0.75% 0.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.70 21.98 33.28 32.54 34.62 32.24 28.71 -9.51%
EPS 0.61 0.61 0.98 0.08 0.81 0.79 0.55 7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.10 1.00 1.07 1.06 1.05 1.26%
Adjusted Per Share Value based on latest NOSH - 47,244
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.54 1.38 1.50 1.46 1.55 1.44 1.29 12.49%
EPS 0.04 0.04 0.04 0.04 0.04 0.04 0.02 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0674 0.0496 0.0448 0.048 0.0475 0.0471 26.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.71 4.26 2.35 1.67 1.60 1.80 -
P/RPS 7.29 7.78 12.80 7.22 4.82 4.96 6.27 10.54%
P/EPS 295.08 280.33 434.69 239.28 206.17 202.53 327.27 -6.65%
EY 0.34 0.36 0.23 0.42 0.49 0.49 0.31 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.60 3.87 2.35 1.56 1.51 1.71 -1.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 26/05/04 16/03/04 27/11/03 28/08/03 23/05/03 -
Price 2.90 1.74 1.77 3.62 2.05 1.70 1.90 -
P/RPS 11.74 7.92 5.32 11.12 5.92 5.27 6.62 46.35%
P/EPS 475.41 285.25 180.61 368.59 253.09 215.19 345.45 23.65%
EY 0.21 0.35 0.55 0.27 0.40 0.46 0.29 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.63 1.61 3.62 1.92 1.60 1.81 30.77%

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