[MARCO] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -13.09%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 18,196 14,774 12,901 14,591 15,221 12,296 15,493 2.71%
PBT 1,298 1,057 855 674 669 469 -493 -
Tax -322 -221 -250 -269 -296 -234 493 -
NP 976 836 605 405 373 235 0 -
-
NP to SH 976 836 605 405 373 235 -669 -
-
Tax Rate 24.81% 20.91% 29.24% 39.91% 44.25% 49.89% - -
Total Cost 17,220 13,938 12,296 14,186 14,848 12,061 15,493 1.77%
-
Net Worth 76,685 76,633 72,355 71,040 50,048 49,819 19,857 25.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 76,685 76,633 72,355 71,040 50,048 49,819 19,857 25.24%
NOSH 697,142 696,666 657,777 66,393 47,215 47,000 23,639 75.72%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.36% 5.66% 4.69% 2.78% 2.45% 1.91% 0.00% -
ROE 1.27% 1.09% 0.84% 0.57% 0.75% 0.47% -3.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.61 2.12 1.96 21.98 32.24 26.16 65.54 -41.54%
EPS 0.14 0.12 0.09 0.61 0.79 0.50 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.07 1.06 1.06 0.84 -28.72%
Adjusted Per Share Value based on latest NOSH - 66,393
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.73 1.40 1.22 1.38 1.44 1.17 1.47 2.75%
EPS 0.09 0.08 0.06 0.04 0.04 0.02 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0727 0.0686 0.0674 0.0475 0.0473 0.0188 25.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.19 0.21 0.21 1.71 1.60 2.54 2.20 -
P/RPS 7.28 9.90 10.71 7.78 4.96 9.71 3.36 13.74%
P/EPS 135.71 175.00 228.32 280.33 202.53 508.00 -77.74 -
EY 0.74 0.57 0.44 0.36 0.49 0.20 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 1.91 1.60 1.51 2.40 2.62 -6.68%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 28/08/02 08/10/01 -
Price 0.17 0.23 0.20 1.74 1.70 2.29 2.00 -
P/RPS 6.51 10.85 10.20 7.92 5.27 8.75 3.05 13.46%
P/EPS 121.43 191.67 217.45 285.25 215.19 458.00 -70.67 -
EY 0.82 0.52 0.46 0.35 0.46 0.22 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.09 1.82 1.63 1.60 2.16 2.38 -6.89%

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