[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.46%
YoY- 287.04%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 34,286 33,416 31,868 38,153 38,350 38,244 40,444 -10.41%
PBT 2,062 1,016 712 4,065 1,912 662 1,060 55.76%
Tax -732 -350 -40 -184 -592 -580 -660 7.13%
NP 1,330 666 672 3,881 1,320 82 400 122.60%
-
NP to SH 1,330 666 672 3,881 3,825 3,840 400 122.60%
-
Tax Rate 35.50% 34.45% 5.62% 4.53% 30.96% 87.61% 62.26% -
Total Cost 32,956 32,750 31,196 34,272 37,030 38,162 40,044 -12.16%
-
Net Worth 22,137 19,860 19,871 19,545 18,505 17,547 15,535 26.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 22,137 19,860 19,871 19,545 18,505 17,547 15,535 26.60%
NOSH 36,290 36,195 36,521 36,194 36,179 36,158 35,714 1.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.88% 1.99% 2.11% 10.17% 3.44% 0.21% 0.99% -
ROE 6.01% 3.35% 3.38% 19.86% 20.67% 21.88% 2.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.48 92.32 87.26 105.41 106.00 105.77 113.24 -11.36%
EPS 3.67 1.84 1.84 10.73 10.57 10.62 1.12 120.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5487 0.5441 0.54 0.5115 0.4853 0.435 25.25%
Adjusted Per Share Value based on latest NOSH - 36,171
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.32 51.97 49.56 59.34 59.64 59.48 62.90 -10.42%
EPS 2.07 1.04 1.05 6.04 5.95 5.97 0.62 123.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3443 0.3089 0.309 0.304 0.2878 0.2729 0.2416 26.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.44 0.44 0.44 0.53 0.51 0.50 -
P/RPS 0.47 0.48 0.50 0.42 0.50 0.48 0.44 4.49%
P/EPS 12.00 23.91 23.91 4.10 5.01 4.80 44.64 -58.31%
EY 8.33 4.18 4.18 24.37 19.95 20.82 2.24 139.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.81 0.81 1.04 1.05 1.15 -26.79%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 -
Price 0.54 0.44 0.44 0.44 0.44 0.54 0.50 -
P/RPS 0.57 0.48 0.50 0.42 0.42 0.51 0.44 18.81%
P/EPS 14.73 23.91 23.91 4.10 4.16 5.08 44.64 -52.21%
EY 6.79 4.18 4.18 24.37 24.03 19.67 2.24 109.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 0.81 0.81 0.86 1.11 1.15 -15.69%

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