[MARCO] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -6.55%
YoY- 37.6%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 71,050 61,156 58,878 60,836 57,588 49,020 62,716 2.10%
PBT 4,736 3,916 3,702 2,936 2,382 1,902 -1,504 -
Tax -1,174 -894 -1,120 -1,194 -1,116 -908 1,504 -
NP 3,562 3,022 2,582 1,742 1,266 994 0 -
-
NP to SH 3,562 3,022 2,582 1,742 1,266 994 -2,174 -
-
Tax Rate 24.79% 22.83% 30.25% 40.67% 46.85% 47.74% - -
Total Cost 67,488 58,134 56,296 59,094 56,322 48,026 62,716 1.22%
-
Net Worth 78,363 79,147 74,742 71,142 50,449 50,173 19,849 25.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 78,363 79,147 74,742 71,142 50,449 50,173 19,849 25.70%
NOSH 712,400 719,523 679,473 66,488 47,593 47,333 23,630 76.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.01% 4.94% 4.39% 2.86% 2.20% 2.03% 0.00% -
ROE 4.55% 3.82% 3.45% 2.45% 2.51% 1.98% -10.95% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.97 8.50 8.67 91.50 121.00 103.56 265.40 -42.11%
EPS 0.50 0.42 0.38 2.62 2.66 2.10 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.07 1.06 1.06 0.84 -28.72%
Adjusted Per Share Value based on latest NOSH - 66,393
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.74 5.80 5.58 5.77 5.46 4.65 5.95 2.09%
EPS 0.34 0.29 0.24 0.17 0.12 0.09 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0751 0.0709 0.0675 0.0479 0.0476 0.0188 25.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.19 0.21 0.21 1.71 1.60 2.54 2.20 -
P/RPS 1.91 2.47 2.42 1.87 1.32 2.45 0.83 14.89%
P/EPS 38.00 50.00 55.26 65.27 60.15 120.95 -23.91 -
EY 2.63 2.00 1.81 1.53 1.66 0.83 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 1.91 1.60 1.51 2.40 2.62 -6.68%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 28/08/02 08/10/01 -
Price 0.17 0.23 0.20 1.74 1.70 2.29 2.00 -
P/RPS 1.70 2.71 2.31 1.90 1.40 2.21 0.75 14.60%
P/EPS 34.00 54.76 52.63 66.41 63.91 109.05 -21.74 -
EY 2.94 1.83 1.90 1.51 1.56 0.92 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.09 1.82 1.63 1.60 2.16 2.38 -6.89%

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