[MARCO] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.14%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 87,754 70,511 63,071 61,186 62,163 54,912 44,932 11.79%
PBT 6,312 4,659 3,888 3,279 2,789 1,949 -3,475 -
Tax -1,584 -1,308 -1,077 -621 -1,071 -910 -858 10.74%
NP 4,728 3,351 2,811 2,658 1,718 1,039 -4,333 -
-
NP to SH 4,728 3,351 2,811 2,658 1,718 1,039 -4,260 -
-
Tax Rate 25.10% 28.07% 27.70% 18.94% 38.40% 46.69% - -
Total Cost 83,026 67,160 60,260 58,528 60,445 53,873 49,265 9.07%
-
Net Worth 86,823 76,685 76,633 72,355 66,393 47,215 49,819 9.69%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,646 3,616 - - - - - -
Div Payout % 77.13% 107.93% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 86,823 76,685 76,633 72,355 66,393 47,215 49,819 9.69%
NOSH 723,529 697,142 696,666 657,777 66,393 47,215 47,000 57.65%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.39% 4.75% 4.46% 4.34% 2.76% 1.89% -9.64% -
ROE 5.45% 4.37% 3.67% 3.67% 2.59% 2.20% -8.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.13 10.11 9.05 9.30 93.63 116.30 95.60 -29.09%
EPS 0.65 0.48 0.40 0.40 2.59 2.20 -9.06 -
DPS 0.50 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 1.00 1.00 1.06 -30.42%
Adjusted Per Share Value based on latest NOSH - 657,777
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.32 6.69 5.98 5.80 5.90 5.21 4.26 11.79%
EPS 0.45 0.32 0.27 0.25 0.16 0.10 -0.40 -
DPS 0.35 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0727 0.0727 0.0686 0.063 0.0448 0.0473 9.68%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.11 0.19 0.21 0.21 1.71 1.60 2.54 -
P/RPS 0.91 1.88 2.32 2.26 1.83 1.38 2.66 -16.35%
P/EPS 16.83 39.53 52.05 51.97 66.08 72.71 -28.02 -
EY 5.94 2.53 1.92 1.92 1.51 1.38 -3.57 -
DY 4.58 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.73 1.91 1.91 1.71 1.60 2.40 -14.75%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 24/08/07 28/08/06 18/08/05 19/08/04 28/08/03 28/08/02 -
Price 0.11 0.17 0.23 0.20 1.74 1.70 2.29 -
P/RPS 0.91 1.68 2.54 2.15 1.86 1.46 2.40 -14.91%
P/EPS 16.83 35.37 57.00 49.49 67.24 77.25 -25.27 -
EY 5.94 2.83 1.75 2.02 1.49 1.29 -3.96 -
DY 4.58 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.55 2.09 1.82 1.74 1.70 2.16 -13.24%

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