[MARCO] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.43%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 17,329 15,804 16,538 15,826 13,573 12,213 15,865 1.48%
PBT 1,071 902 996 793 522 482 -258 -
Tax -266 -227 -297 -327 -262 -220 258 -
NP 805 675 699 466 260 262 0 -
-
NP to SH 805 675 699 466 260 262 -418 -
-
Tax Rate 24.84% 25.17% 29.82% 41.24% 50.19% 45.64% - -
Total Cost 16,524 15,129 15,839 15,360 13,313 11,951 15,865 0.68%
-
Net Worth 87,818 74,249 69,899 52,306 49,636 50,494 20,545 27.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 87,818 74,249 69,899 52,306 49,636 50,494 20,545 27.37%
NOSH 731,818 674,999 635,454 47,551 47,272 47,636 23,615 77.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.65% 4.27% 4.23% 2.94% 1.92% 2.15% 0.00% -
ROE 0.92% 0.91% 1.00% 0.89% 0.52% 0.52% -2.03% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.37 2.34 2.60 33.28 28.71 25.64 67.18 -42.71%
EPS 0.11 0.10 0.11 0.98 0.55 0.55 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 1.10 1.05 1.06 0.87 -28.10%
Adjusted Per Share Value based on latest NOSH - 47,551
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1.64 1.50 1.57 1.50 1.29 1.16 1.50 1.49%
EPS 0.08 0.06 0.07 0.04 0.02 0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0704 0.0663 0.0496 0.0471 0.0479 0.0195 27.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.20 0.22 0.22 4.26 1.80 1.92 1.70 -
P/RPS 8.45 9.40 8.45 12.80 6.27 7.49 2.53 22.25%
P/EPS 181.82 220.00 200.00 434.69 327.27 349.09 -96.05 -
EY 0.55 0.45 0.50 0.23 0.31 0.29 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.00 2.00 3.87 1.71 1.81 1.95 -2.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 30/05/05 26/05/04 23/05/03 24/05/02 31/05/01 -
Price 0.19 0.21 0.19 1.77 1.90 2.91 2.12 -
P/RPS 8.02 8.97 7.30 5.32 6.62 11.35 3.16 16.78%
P/EPS 172.73 210.00 172.73 180.61 345.45 529.09 -119.77 -
EY 0.58 0.48 0.58 0.55 0.29 0.19 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.91 1.73 1.61 1.81 2.75 2.44 -6.98%

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