[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.89%
YoY- -82.66%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 43,580 37,074 34,286 33,416 31,868 38,153 38,350 8.88%
PBT 5,772 2,404 2,062 1,016 712 4,065 1,912 108.73%
Tax -1,308 -201 -732 -350 -40 -184 -592 69.55%
NP 4,464 2,203 1,330 666 672 3,881 1,320 125.13%
-
NP to SH 4,464 2,203 1,330 666 672 3,881 3,825 10.83%
-
Tax Rate 22.66% 8.36% 35.50% 34.45% 5.62% 4.53% 30.96% -
Total Cost 39,116 34,871 32,956 32,750 31,196 34,272 37,030 3.71%
-
Net Worth 26,896 23,826 22,137 19,860 19,871 19,545 18,505 28.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 26,896 23,826 22,137 19,860 19,871 19,545 18,505 28.28%
NOSH 40,143 37,229 36,290 36,195 36,521 36,194 36,179 7.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.24% 5.94% 3.88% 1.99% 2.11% 10.17% 3.44% -
ROE 16.60% 9.25% 6.01% 3.35% 3.38% 19.86% 20.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.56 99.58 94.48 92.32 87.26 105.41 106.00 1.60%
EPS 11.12 5.92 3.67 1.84 1.84 10.73 10.57 3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.61 0.5487 0.5441 0.54 0.5115 19.69%
Adjusted Per Share Value based on latest NOSH - 35,869
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 67.78 57.66 53.32 51.97 49.56 59.34 59.64 8.89%
EPS 6.94 3.43 2.07 1.04 1.05 6.04 5.95 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.3706 0.3443 0.3089 0.309 0.304 0.2878 28.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.51 0.44 0.44 0.44 0.44 0.53 -
P/RPS 0.37 0.51 0.47 0.48 0.50 0.42 0.50 -18.17%
P/EPS 3.60 8.62 12.00 23.91 23.91 4.10 5.01 -19.75%
EY 27.80 11.60 8.33 4.18 4.18 24.37 19.95 24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.72 0.80 0.81 0.81 1.04 -30.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 21/02/08 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 -
Price 0.44 0.50 0.54 0.44 0.44 0.44 0.44 -
P/RPS 0.41 0.50 0.57 0.48 0.50 0.42 0.42 -1.59%
P/EPS 3.96 8.45 14.73 23.91 23.91 4.10 4.16 -3.22%
EY 25.27 11.83 6.79 4.18 4.18 24.37 24.03 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 0.80 0.81 0.81 0.86 -16.16%

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