[MARCO] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.71%
YoY- 43.44%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 88,313 75,249 63,986 62,294 62,258 60,221 50,205 9.86%
PBT 6,569 4,938 3,862 3,489 2,873 2,414 1,706 25.16%
Tax -1,853 -1,206 -968 -1,054 -1,176 -1,060 -830 14.30%
NP 4,716 3,732 2,894 2,434 1,697 1,354 876 32.35%
-
NP to SH 4,716 3,732 2,894 2,434 1,697 1,354 876 32.35%
-
Tax Rate 28.21% 24.42% 25.06% 30.21% 40.93% 43.91% 48.65% -
Total Cost 83,597 71,517 61,092 59,860 60,561 58,866 49,329 9.18%
-
Net Worth 84,887 78,946 79,603 71,735 70,943 50,799 50,102 9.17%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 84,887 78,946 79,603 71,735 70,943 50,799 50,102 9.17%
NOSH 707,399 717,692 723,666 652,142 66,302 47,476 47,266 56.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.34% 4.96% 4.52% 3.91% 2.73% 2.25% 1.74% -
ROE 5.56% 4.73% 3.64% 3.39% 2.39% 2.67% 1.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.48 10.48 8.84 9.55 93.90 126.84 106.22 -29.99%
EPS 0.67 0.52 0.40 0.37 2.56 2.85 1.85 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 1.07 1.07 1.06 -30.42%
Adjusted Per Share Value based on latest NOSH - 668,750
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.38 7.14 6.07 5.91 5.91 5.71 4.76 9.87%
EPS 0.45 0.35 0.27 0.23 0.16 0.13 0.08 33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0749 0.0755 0.068 0.0673 0.0482 0.0475 9.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.09 0.17 0.17 0.18 1.80 1.67 2.35 -
P/RPS 0.72 1.62 1.92 1.88 1.92 1.32 2.21 -17.03%
P/EPS 13.50 32.69 42.50 48.21 70.31 58.53 126.80 -31.13%
EY 7.41 3.06 2.35 2.07 1.42 1.71 0.79 45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.55 1.55 1.64 1.68 1.56 2.22 -16.53%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 29/11/07 29/11/06 30/11/05 25/11/04 27/11/03 26/11/02 -
Price 0.09 0.16 0.17 0.22 2.90 2.05 2.00 -
P/RPS 0.72 1.53 1.92 2.30 3.09 1.62 1.88 -14.76%
P/EPS 13.50 30.77 42.50 58.93 113.28 71.85 107.91 -29.25%
EY 7.41 3.25 2.35 1.70 0.88 1.39 0.93 41.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.45 1.55 2.00 2.71 1.92 1.89 -14.26%

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