[MARCO] YoY Annual (Unaudited) 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
YoY- 63.9%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 65,564 61,932 62,165 60,540 50,628 51,781 68,070 -0.62%
PBT 4,247 3,780 2,896 2,513 1,708 -5,168 -899 -
Tax -1,167 -1,189 -671 -1,033 -805 5,168 899 -
NP 3,080 2,591 2,225 1,480 903 0 0 -
-
NP to SH 3,080 2,591 2,225 1,480 903 -5,917 -1,631 -
-
Tax Rate 27.48% 31.46% 23.17% 41.11% 47.13% - - -
Total Cost 62,484 59,341 59,940 59,060 49,725 51,781 68,070 -1.41%
-
Net Worth 77,741 73,079 71,855 5,214 50,401 49,782 21,007 24.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,533 - - - - - - -
Div Payout % 114.73% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,741 73,079 71,855 5,214 50,401 49,782 21,007 24.35%
NOSH 706,744 664,358 653,235 47,403 47,548 47,411 23,603 76.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.70% 4.18% 3.58% 2.44% 1.78% 0.00% 0.00% -
ROE 3.96% 3.55% 3.10% 28.38% 1.79% -11.89% -7.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.28 9.32 9.52 127.71 106.48 109.22 288.39 -43.58%
EPS 0.43 0.39 0.34 0.25 1.90 -12.48 -6.91 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 1.06 1.05 0.89 -29.41%
Adjusted Per Share Value based on latest NOSH - 47,244
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.22 5.87 5.90 5.74 4.80 4.91 6.46 -0.62%
EPS 0.29 0.25 0.21 0.14 0.09 -0.56 -0.15 -
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0693 0.0682 0.0049 0.0478 0.0472 0.0199 24.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.17 0.14 2.77 2.35 1.86 2.17 2.02 -
P/RPS 1.83 1.50 29.11 1.84 1.75 1.99 0.70 17.36%
P/EPS 39.01 35.90 813.24 75.27 97.94 -17.39 -29.23 -
EY 2.56 2.79 0.12 1.33 1.02 -5.75 -3.42 -
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.27 25.18 21.36 1.75 2.07 2.27 -6.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/03/06 18/02/05 16/03/04 27/02/03 25/02/02 28/02/01 -
Price 0.19 0.21 0.26 3.62 1.88 1.93 2.10 -
P/RPS 2.05 2.25 2.73 2.83 1.77 1.77 0.73 18.76%
P/EPS 43.60 53.85 76.33 115.95 98.99 -15.46 -30.39 -
EY 2.29 1.86 1.31 0.86 1.01 -6.47 -3.29 -
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 2.36 32.91 1.77 1.84 2.36 -5.04%

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