[MARCO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
16-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.27%
YoY- 63.9%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 65,564 61,932 62,164 60,540 50,627 51,781 68,002 -0.60%
PBT 4,249 3,780 2,895 2,513 1,709 -5,177 -930 -
Tax -1,168 -1,176 -670 -1,033 -806 347 930 -
NP 3,081 2,604 2,225 1,480 903 -4,830 0 -
-
NP to SH 3,081 2,604 2,225 1,480 903 -5,844 -1,632 -
-
Tax Rate 27.49% 31.11% 23.14% 41.11% 47.16% - - -
Total Cost 62,483 59,328 59,939 59,060 49,724 56,611 68,002 -1.40%
-
Net Worth 79,566 70,125 74,485 47,244 47,058 49,812 21,012 24.83%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,616 1,912 - - - - - -
Div Payout % 117.39% 73.44% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 79,566 70,125 74,485 47,244 47,058 49,812 21,012 24.83%
NOSH 723,333 637,500 677,142 47,244 47,058 47,440 23,609 76.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.70% 4.20% 3.58% 2.44% 1.78% -9.33% 0.00% -
ROE 3.87% 3.71% 2.99% 3.13% 1.92% -11.73% -7.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.06 9.71 9.18 128.14 107.58 109.15 288.02 -43.80%
EPS 0.43 0.41 0.33 3.13 1.92 -12.32 -6.91 -
DPS 0.50 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 1.00 1.00 1.05 0.89 -29.41%
Adjusted Per Share Value based on latest NOSH - 47,244
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.22 5.87 5.90 5.74 4.80 4.91 6.45 -0.60%
EPS 0.29 0.25 0.21 0.14 0.09 -0.55 -0.15 -
DPS 0.34 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0665 0.0706 0.0448 0.0446 0.0472 0.0199 24.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.17 0.14 2.77 2.35 1.86 2.17 2.02 -
P/RPS 1.88 1.44 30.17 1.83 1.73 1.99 0.70 17.89%
P/EPS 39.91 34.27 843.00 75.02 96.93 -17.62 -29.22 -
EY 2.51 2.92 0.12 1.33 1.03 -5.68 -3.42 -
DY 2.94 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.27 25.18 2.35 1.86 2.07 2.27 -6.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 15/03/06 18/02/05 16/03/04 27/02/03 25/02/02 28/02/01 -
Price 0.19 0.21 0.26 3.62 1.88 1.93 2.10 -
P/RPS 2.10 2.16 2.83 2.83 1.75 1.77 0.73 19.24%
P/EPS 44.61 51.41 79.13 115.56 97.97 -15.67 -30.38 -
EY 2.24 1.95 1.26 0.87 1.02 -6.38 -3.29 -
DY 2.63 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 2.36 3.62 1.88 1.84 2.36 -5.04%

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