[MARCO] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.58%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 21,152 17,329 15,804 16,538 15,826 13,573 12,213 9.57%
PBT 1,592 1,071 902 996 793 522 482 22.01%
Tax -334 -266 -227 -297 -327 -262 -220 7.19%
NP 1,258 805 675 699 466 260 262 29.85%
-
NP to SH 1,258 805 675 699 466 260 262 29.85%
-
Tax Rate 20.98% 24.84% 25.17% 29.82% 41.24% 50.19% 45.64% -
Total Cost 19,894 16,524 15,129 15,839 15,360 13,313 11,951 8.85%
-
Net Worth 83,866 87,818 74,249 69,899 52,306 49,636 50,494 8.81%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 83,866 87,818 74,249 69,899 52,306 49,636 50,494 8.81%
NOSH 698,888 731,818 674,999 635,454 47,551 47,272 47,636 56.39%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.95% 4.65% 4.27% 4.23% 2.94% 1.92% 2.15% -
ROE 1.50% 0.92% 0.91% 1.00% 0.89% 0.52% 0.52% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3.03 2.37 2.34 2.60 33.28 28.71 25.64 -29.92%
EPS 0.18 0.11 0.10 0.11 0.98 0.55 0.55 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 1.10 1.05 1.06 -30.42%
Adjusted Per Share Value based on latest NOSH - 635,454
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2.01 1.64 1.50 1.57 1.50 1.29 1.16 9.58%
EPS 0.12 0.08 0.06 0.07 0.04 0.02 0.02 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0833 0.0704 0.0663 0.0496 0.0471 0.0479 8.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.12 0.20 0.22 0.22 4.26 1.80 1.92 -
P/RPS 3.96 8.45 9.40 8.45 12.80 6.27 7.49 -10.06%
P/EPS 66.67 181.82 220.00 200.00 434.69 327.27 349.09 -24.09%
EY 1.50 0.55 0.45 0.50 0.23 0.31 0.29 31.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.67 2.00 2.00 3.87 1.71 1.81 -9.40%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 25/05/07 29/05/06 30/05/05 26/05/04 23/05/03 24/05/02 -
Price 0.12 0.19 0.21 0.19 1.77 1.90 2.91 -
P/RPS 3.96 8.02 8.97 7.30 5.32 6.62 11.35 -16.08%
P/EPS 66.67 172.73 210.00 172.73 180.61 345.45 529.09 -29.17%
EY 1.50 0.58 0.48 0.58 0.55 0.29 0.19 41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 1.91 1.73 1.61 1.81 2.75 -15.50%

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