[MARCO] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.16%
YoY- 28.93%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 79,166 65,105 66,235 56,437 47,990 46,721 46,694 9.19%
PBT 7,722 4,854 4,927 3,704 2,897 2,617 2,155 23.69%
Tax -2,034 -1,108 -1,390 -905 -726 -791 -882 14.93%
NP 5,688 3,746 3,537 2,799 2,171 1,826 1,273 28.32%
-
NP to SH 5,688 3,746 3,537 2,799 2,171 1,826 1,273 28.32%
-
Tax Rate 26.34% 22.83% 28.21% 24.43% 25.06% 30.23% 40.93% -
Total Cost 73,478 61,359 62,698 53,638 45,819 44,895 45,421 8.34%
-
Net Worth 92,429 84,815 84,887 78,946 79,603 71,735 70,943 4.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 92,429 84,815 84,887 78,946 79,603 71,735 70,943 4.50%
NOSH 710,999 706,792 707,400 717,692 723,666 652,142 66,302 48.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.18% 5.75% 5.34% 4.96% 4.52% 3.91% 2.73% -
ROE 6.15% 4.42% 4.17% 3.55% 2.73% 2.55% 1.79% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.13 9.21 9.36 7.86 6.63 7.16 70.43 -26.46%
EPS 0.80 0.53 0.50 0.39 0.30 0.28 1.92 -13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.11 0.11 0.11 1.07 -29.61%
Adjusted Per Share Value based on latest NOSH - 726,428
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.51 6.18 6.28 5.35 4.55 4.43 4.43 9.19%
EPS 0.54 0.36 0.34 0.27 0.21 0.17 0.12 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0804 0.0805 0.0749 0.0755 0.068 0.0673 4.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.12 0.09 0.17 0.17 0.18 1.80 -
P/RPS 1.08 1.30 0.96 2.16 2.56 2.51 2.56 -13.39%
P/EPS 15.00 22.64 18.00 43.59 56.67 64.29 93.75 -26.30%
EY 6.67 4.42 5.56 2.29 1.76 1.56 1.07 35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 0.75 1.55 1.55 1.64 1.68 -9.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 14/11/08 29/11/07 29/11/06 30/11/05 25/11/04 -
Price 0.14 0.12 0.09 0.16 0.17 0.22 2.90 -
P/RPS 1.26 1.30 0.96 2.03 2.56 3.07 4.12 -17.91%
P/EPS 17.50 22.64 18.00 41.03 56.67 78.57 151.04 -30.16%
EY 5.71 4.42 5.56 2.44 1.76 1.27 0.66 43.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 0.75 1.45 1.55 2.00 2.71 -14.20%

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