[MARCO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 123.85%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 43,380 43,759 35,525 30,578 29,439 30,418 28,794 7.06%
PBT 3,319 3,253 2,368 1,958 1,851 1,468 1,191 18.60%
Tax -926 -765 -587 -447 -560 -597 -558 8.80%
NP 2,393 2,488 1,781 1,511 1,291 871 633 24.78%
-
NP to SH 2,393 2,488 1,781 1,511 1,291 871 633 24.78%
-
Tax Rate 27.90% 23.52% 24.79% 22.83% 30.25% 40.67% 46.85% -
Total Cost 40,987 41,271 33,744 29,067 28,148 29,547 28,161 6.44%
-
Net Worth 84,458 85,302 78,363 79,147 74,742 71,142 50,449 8.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,458 85,302 78,363 79,147 74,742 71,142 50,449 8.95%
NOSH 703,823 710,857 712,400 719,523 679,473 66,488 47,593 56.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.52% 5.69% 5.01% 4.94% 4.39% 2.86% 2.20% -
ROE 2.83% 2.92% 2.27% 1.91% 1.73% 1.22% 1.25% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.16 6.16 4.99 4.25 4.33 45.75 60.50 -31.64%
EPS 0.34 0.35 0.25 0.21 0.19 1.31 1.33 -20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 1.07 1.06 -30.42%
Adjusted Per Share Value based on latest NOSH - 696,666
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.11 4.15 3.37 2.90 2.79 2.89 2.73 7.04%
EPS 0.23 0.24 0.17 0.14 0.12 0.08 0.06 25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0809 0.0743 0.0751 0.0709 0.0675 0.0479 8.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.13 0.11 0.19 0.21 0.21 1.71 1.60 -
P/RPS 2.11 1.79 3.81 4.94 4.85 3.74 2.64 -3.66%
P/EPS 38.24 31.43 76.00 100.00 110.53 130.53 120.30 -17.37%
EY 2.62 3.18 1.32 1.00 0.90 0.77 0.83 21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.73 1.91 1.91 1.60 1.51 -5.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 15/08/08 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 -
Price 0.12 0.11 0.17 0.23 0.20 1.74 1.70 -
P/RPS 1.95 1.79 3.41 5.41 4.62 3.80 2.81 -5.90%
P/EPS 35.29 31.43 68.00 109.52 105.26 132.82 127.82 -19.29%
EY 2.83 3.18 1.47 0.91 0.95 0.75 0.78 23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 1.55 2.09 1.82 1.63 1.60 -7.52%

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