[MARCO] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -1.23%
YoY- 27.29%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 44,932 48,129 51,781 65,241 66,553 67,912 68,002 -24.19%
PBT -3,475 -4,437 -5,177 -1,902 -1,841 -1,177 -930 141.37%
Tax -858 -131 347 1,669 1,841 1,177 930 -
NP -4,333 -4,568 -4,830 -233 0 0 0 -
-
NP to SH -4,260 -5,164 -5,844 -2,385 -2,356 -1,755 -1,632 89.91%
-
Tax Rate - - - - - - - -
Total Cost 49,265 52,697 56,611 65,474 66,553 67,912 68,002 -19.38%
-
Net Worth 49,819 50,494 49,812 19,971 19,857 20,545 21,012 78.08%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 49,819 50,494 49,812 19,971 19,857 20,545 21,012 78.08%
NOSH 47,000 47,636 47,440 23,775 23,639 23,615 23,609 58.45%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -9.64% -9.49% -9.33% -0.36% 0.00% 0.00% 0.00% -
ROE -8.55% -10.23% -11.73% -11.94% -11.86% -8.54% -7.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 95.60 101.03 109.15 274.40 281.53 287.57 288.02 -52.15%
EPS -9.06 -10.84 -12.32 -10.03 -9.97 -7.43 -6.91 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 0.84 0.84 0.87 0.89 12.39%
Adjusted Per Share Value based on latest NOSH - 23,775
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.26 4.56 4.91 6.19 6.31 6.44 6.45 -24.21%
EPS -0.40 -0.49 -0.55 -0.23 -0.22 -0.17 -0.15 92.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.0479 0.0472 0.0189 0.0188 0.0195 0.0199 78.38%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.54 1.92 2.17 1.95 2.20 1.70 2.02 -
P/RPS 2.66 1.90 1.99 0.71 0.78 0.59 0.70 144.10%
P/EPS -28.02 -17.71 -17.62 -19.44 -22.07 -22.88 -29.22 -2.76%
EY -3.57 -5.65 -5.68 -5.14 -4.53 -4.37 -3.42 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.81 2.07 2.32 2.62 1.95 2.27 3.79%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 24/05/02 25/02/02 29/11/01 08/10/01 31/05/01 28/02/01 -
Price 2.29 2.91 1.93 2.28 2.00 2.12 2.10 -
P/RPS 2.40 2.88 1.77 0.83 0.71 0.74 0.73 121.58%
P/EPS -25.27 -26.84 -15.67 -22.73 -20.07 -28.53 -30.38 -11.58%
EY -3.96 -3.73 -6.38 -4.40 -4.98 -3.51 -3.29 13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.75 1.84 2.71 2.38 2.44 2.36 -5.74%

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