[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.9%
YoY- 616.52%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 41,720 47,713 48,232 46,926 43,580 37,074 34,286 13.96%
PBT 6,976 7,277 7,132 6,424 5,772 2,404 2,062 125.19%
Tax -1,764 -2,697 -2,094 -1,652 -1,308 -201 -732 79.64%
NP 5,212 4,580 5,037 4,772 4,464 2,203 1,330 148.35%
-
NP to SH 5,212 4,580 5,037 4,772 4,464 2,203 1,330 148.35%
-
Tax Rate 25.29% 37.06% 29.36% 25.72% 22.66% 8.36% 35.50% -
Total Cost 36,508 43,133 43,194 42,154 39,116 34,871 32,956 7.05%
-
Net Worth 31,770 30,128 29,339 28,117 26,896 23,826 22,137 27.20%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 31,770 30,128 29,339 28,117 26,896 23,826 22,137 27.20%
NOSH 40,216 40,171 40,191 40,168 40,143 37,229 36,290 7.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.49% 9.60% 10.44% 10.17% 10.24% 5.94% 3.88% -
ROE 16.41% 15.20% 17.17% 16.97% 16.60% 9.25% 6.01% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 103.74 118.77 120.01 116.82 108.56 99.58 94.48 6.42%
EPS 12.96 11.40 12.53 11.88 11.12 5.92 3.67 131.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.73 0.70 0.67 0.64 0.61 18.79%
Adjusted Per Share Value based on latest NOSH - 40,158
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 64.88 74.20 75.01 72.98 67.78 57.66 53.32 13.96%
EPS 8.11 7.12 7.83 7.42 6.94 3.43 2.07 148.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4941 0.4686 0.4563 0.4373 0.4183 0.3706 0.3443 27.20%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.39 0.37 0.40 0.47 0.40 0.51 0.44 -
P/RPS 0.38 0.31 0.33 0.40 0.37 0.51 0.47 -13.20%
P/EPS 3.01 3.25 3.19 3.96 3.60 8.62 12.00 -60.19%
EY 33.23 30.81 31.33 25.28 27.80 11.60 8.33 151.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.55 0.67 0.60 0.80 0.72 -22.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 -
Price 0.35 0.37 0.40 0.38 0.44 0.50 0.54 -
P/RPS 0.34 0.31 0.33 0.33 0.41 0.50 0.57 -29.11%
P/EPS 2.70 3.25 3.19 3.20 3.96 8.45 14.73 -67.69%
EY 37.03 30.81 31.33 31.26 25.27 11.83 6.79 209.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.55 0.54 0.66 0.78 0.89 -37.44%

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