[MERCURY] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 99.8%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,926 43,580 37,074 34,286 33,416 31,868 38,153 14.80%
PBT 6,424 5,772 2,404 2,062 1,016 712 4,065 35.71%
Tax -1,652 -1,308 -201 -732 -350 -40 -184 332.55%
NP 4,772 4,464 2,203 1,330 666 672 3,881 14.78%
-
NP to SH 4,772 4,464 2,203 1,330 666 672 3,881 14.78%
-
Tax Rate 25.72% 22.66% 8.36% 35.50% 34.45% 5.62% 4.53% -
Total Cost 42,154 39,116 34,871 32,956 32,750 31,196 34,272 14.81%
-
Net Worth 28,117 26,896 23,826 22,137 19,860 19,871 19,545 27.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 28,117 26,896 23,826 22,137 19,860 19,871 19,545 27.46%
NOSH 40,168 40,143 37,229 36,290 36,195 36,521 36,194 7.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.17% 10.24% 5.94% 3.88% 1.99% 2.11% 10.17% -
ROE 16.97% 16.60% 9.25% 6.01% 3.35% 3.38% 19.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 116.82 108.56 99.58 94.48 92.32 87.26 105.41 7.09%
EPS 11.88 11.12 5.92 3.67 1.84 1.84 10.73 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.61 0.5487 0.5441 0.54 18.90%
Adjusted Per Share Value based on latest NOSH - 36,141
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 73.51 68.27 58.08 53.71 52.35 49.92 59.77 14.80%
EPS 7.48 6.99 3.45 2.08 1.04 1.05 6.08 14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.4214 0.3733 0.3468 0.3111 0.3113 0.3062 27.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.40 0.51 0.44 0.44 0.44 0.44 -
P/RPS 0.40 0.37 0.51 0.47 0.48 0.50 0.42 -3.20%
P/EPS 3.96 3.60 8.62 12.00 23.91 23.91 4.10 -2.29%
EY 25.28 27.80 11.60 8.33 4.18 4.18 24.37 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.80 0.72 0.80 0.81 0.81 -11.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 29/05/07 01/03/07 -
Price 0.38 0.44 0.50 0.54 0.44 0.44 0.44 -
P/RPS 0.33 0.41 0.50 0.57 0.48 0.50 0.42 -14.86%
P/EPS 3.20 3.96 8.45 14.73 23.91 23.91 4.10 -15.24%
EY 31.26 25.27 11.83 6.79 4.18 4.18 24.37 18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.78 0.89 0.80 0.81 0.81 -23.70%

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