M

Marco Holdings Bhd
KLSE:MARCO

Watchlist Manager
Marco Holdings Bhd
KLSE:MARCO
Watchlist
Price: 0.14 MYR Market Closed
Market Cap: 147.6m MYR
Have any thoughts about
Marco Holdings Bhd?
Write Note

Income Statement

Earnings Waterfall
Marco Holdings Bhd

Revenue
181.5m MYR
Cost of Revenue
-145.6m MYR
Gross Profit
35.9m MYR
Operating Expenses
-18.8m MYR
Operating Income
17.1m MYR
Other Expenses
-4.6m MYR
Net Income
12.5m MYR

Income Statement
Marco Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
143
N/A
152
+6%
160
+6%
163
+2%
166
+2%
168
+1%
170
+2%
180
+6%
181
+1%
181
0%
176
-3%
165
-6%
157
-5%
155
-1%
153
-1%
149
-2%
152
+2%
151
0%
145
-4%
146
+1%
147
+0%
150
+2%
145
-3%
138
-5%
144
+4%
145
+1%
154
+6%
164
+6%
154
-6%
155
+0%
158
+2%
167
+6%
180
+8%
178
-1%
180
+1%
174
-3%
163
-7%
161
-1%
164
+2%
174
+6%
182
+4%
Gross Profit
Cost of Revenue
(107)
(116)
(121)
(122)
(126)
(132)
(135)
(144)
(146)
(145)
(140)
(132)
(128)
(127)
(117)
(114)
(114)
(123)
(107)
(108)
(108)
(122)
(108)
(103)
(107)
(121)
(116)
(124)
(118)
(128)
(118)
(125)
(134)
(142)
(133)
(128)
(122)
(134)
(136)
(142)
(146)
Gross Profit
37
N/A
36
-1%
39
+8%
41
+5%
40
-4%
36
-9%
35
-1%
36
+2%
35
-2%
36
+0%
36
+1%
32
-10%
28
-13%
28
-2%
35
+28%
35
0%
37
+7%
28
-25%
38
+34%
38
+2%
38
+0%
27
-29%
37
+34%
36
-3%
37
+5%
24
-36%
38
+58%
40
+6%
37
-8%
27
-26%
40
+48%
42
+4%
46
+10%
36
-22%
47
+32%
46
-3%
40
-12%
27
-33%
29
+5%
32
+11%
36
+13%
Operating Income
Operating Expenses
(14)
(12)
(13)
(14)
(13)
(10)
(11)
(13)
(13)
(12)
(12)
(10)
(8)
(9)
(17)
(17)
(19)
(9)
(19)
(21)
(22)
(9)
(20)
(19)
(19)
(6)
(19)
(19)
(16)
(6)
(18)
(19)
(22)
(12)
(26)
(26)
(21)
(10)
(10)
(13)
(19)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(3)
(3)
(2)
(4)
(4)
(4)
Other Operating Expenses
(14)
(11)
(12)
(13)
(13)
(9)
(10)
(12)
(12)
(11)
(11)
(9)
(7)
(8)
(16)
(16)
(18)
(8)
(18)
(20)
(21)
(7)
(17)
(16)
(16)
(4)
(16)
(17)
(14)
(4)
(16)
(17)
(20)
(10)
(24)
(23)
(18)
(8)
(6)
(9)
(13)
Operating Income
22
N/A
25
+11%
26
+5%
27
+5%
26
-4%
26
+1%
25
-7%
23
-5%
23
-1%
24
+3%
24
+1%
23
-5%
20
-11%
18
-9%
18
-3%
18
0%
18
+2%
19
+2%
18
-3%
17
-5%
17
-3%
18
+8%
17
-7%
17
+0%
18
+10%
18
-5%
19
+9%
21
+9%
20
-3%
21
+4%
22
+3%
23
+5%
23
+2%
24
+1%
21
-11%
20
-3%
20
-3%
17
-14%
19
+10%
19
+1%
17
-10%
Pre-Tax Income
Interest Income Expense
(0)
(0)
0
0
1
(0)
1
1
1
(0)
1
1
1
(0)
0
0
(0)
(0)
0
1
2
2
2
1
1
2
2
2
2
2
2
3
3
2
5
5
5
5
2
1
2
Pre-Tax Income
22
N/A
25
+11%
26
+6%
28
+6%
27
-2%
26
-2%
25
-6%
23
-5%
23
-1%
24
+2%
24
+1%
22
-6%
20
-11%
18
-8%
18
-2%
18
+0%
18
+1%
18
+2%
18
0%
19
+0%
19
+2%
20
+6%
19
-7%
18
-3%
19
+7%
19
+0%
21
+10%
23
+9%
23
-2%
23
+2%
24
+3%
26
+8%
26
+2%
26
-1%
26
+1%
26
-3%
25
-2%
22
-12%
20
-7%
20
-3%
18
-7%
Net Income
Tax Provision
(6)
(6)
(7)
(7)
(7)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(4)
(5)
(5)
(4)
(5)
(5)
(5)
(5)
(5)
(5)
(4)
(4)
(5)
(5)
(5)
(5)
(5)
(5)
(6)
(7)
(7)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
Income from Continuing Operations
16
18
19
21
20
20
18
17
17
17
17
17
16
14
13
14
13
14
14
14
14
16
14
14
14
15
16
18
18
18
18
19
20
20
20
20
20
16
14
14
13
Net Income (Common)
16
N/A
18
+12%
19
+7%
21
+9%
20
-3%
20
-2%
18
-7%
17
-6%
17
-2%
17
+2%
17
+1%
17
-5%
16
-2%
14
-15%
13
-3%
14
+4%
13
-7%
14
+6%
14
+1%
14
-3%
14
+2%
16
+13%
14
-7%
14
-4%
14
+4%
15
+2%
16
+11%
18
+11%
18
-2%
18
+1%
18
+2%
19
+5%
20
+4%
20
-1%
20
+3%
20
-3%
20
-1%
16
-19%
14
-8%
14
-4%
13
-10%
EPS (Diluted)
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0
N/A
0.02
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.01
N/A
0.02
+100%
0
N/A
0.01
N/A
0.01
N/A