[MARCO] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.09%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 79,520 65,564 61,932 62,165 60,540 50,628 51,781 7.40%
PBT 5,428 4,247 3,780 2,896 2,513 1,708 -5,168 -
Tax -1,406 -1,167 -1,189 -671 -1,033 -805 5,168 -
NP 4,022 3,080 2,591 2,225 1,480 903 0 -
-
NP to SH 4,022 3,080 2,591 2,225 1,480 903 -5,917 -
-
Tax Rate 25.90% 27.48% 31.46% 23.17% 41.11% 47.13% - -
Total Cost 75,498 62,484 59,341 59,940 59,060 49,725 51,781 6.48%
-
Net Worth 84,985 77,741 73,079 71,855 5,214 50,401 49,782 9.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,541 3,533 - - - - - -
Div Payout % 88.04% 114.73% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 84,985 77,741 73,079 71,855 5,214 50,401 49,782 9.31%
NOSH 708,214 706,744 664,358 653,235 47,403 47,548 47,411 56.90%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.06% 4.70% 4.18% 3.58% 2.44% 1.78% 0.00% -
ROE 4.73% 3.96% 3.55% 3.10% 28.38% 1.79% -11.89% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.23 9.28 9.32 9.52 127.71 106.48 109.22 -31.54%
EPS 0.56 0.43 0.39 0.34 0.25 1.90 -12.48 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.11 1.06 1.05 -30.32%
Adjusted Per Share Value based on latest NOSH - 677,142
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.54 6.22 5.87 5.90 5.74 4.80 4.91 7.40%
EPS 0.38 0.29 0.25 0.21 0.14 0.09 -0.56 -
DPS 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0737 0.0693 0.0682 0.0049 0.0478 0.0472 9.32%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.14 0.17 0.14 2.77 2.35 1.86 2.17 -
P/RPS 1.25 1.83 1.50 29.11 1.84 1.75 1.99 -7.45%
P/EPS 24.65 39.01 35.90 813.24 75.27 97.94 -17.39 -
EY 4.06 2.56 2.79 0.12 1.33 1.02 -5.75 -
DY 3.57 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.55 1.27 25.18 21.36 1.75 2.07 -9.06%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 27/02/07 15/03/06 18/02/05 16/03/04 27/02/03 25/02/02 -
Price 0.12 0.19 0.21 0.26 3.62 1.88 1.93 -
P/RPS 1.07 2.05 2.25 2.73 2.83 1.77 1.77 -8.04%
P/EPS 21.13 43.60 53.85 76.33 115.95 98.99 -15.46 -
EY 4.73 2.29 1.86 1.31 0.86 1.01 -6.47 -
DY 4.17 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.73 1.91 2.36 32.91 1.77 1.84 -9.65%

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