[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.08%
YoY- 107.9%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 48,442 47,698 41,720 47,713 48,232 46,926 43,580 7.29%
PBT 9,304 9,318 6,976 7,277 7,132 6,424 5,772 37.43%
Tax -2,840 -2,972 -1,764 -2,697 -2,094 -1,652 -1,308 67.59%
NP 6,464 6,346 5,212 4,580 5,037 4,772 4,464 27.96%
-
NP to SH 6,510 6,502 5,212 4,580 5,037 4,772 4,464 28.56%
-
Tax Rate 30.52% 31.90% 25.29% 37.06% 29.36% 25.72% 22.66% -
Total Cost 41,978 41,352 36,508 43,133 43,194 42,154 39,116 4.81%
-
Net Worth 0 0 31,770 30,128 29,339 28,117 26,896 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 0 31,770 30,128 29,339 28,117 26,896 -
NOSH 40,189 40,185 40,216 40,171 40,191 40,168 40,143 0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.34% 13.30% 12.49% 9.60% 10.44% 10.17% 10.24% -
ROE 0.00% 0.00% 16.41% 15.20% 17.17% 16.97% 16.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 120.54 118.69 103.74 118.77 120.01 116.82 108.56 7.22%
EPS 16.09 15.80 12.96 11.40 12.53 11.88 11.12 27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.79 0.75 0.73 0.70 0.67 -
Adjusted Per Share Value based on latest NOSH - 40,301
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.34 74.18 64.88 74.20 75.01 72.98 67.78 7.29%
EPS 10.13 10.11 8.11 7.12 7.83 7.42 6.94 28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.4941 0.4686 0.4563 0.4373 0.4183 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.40 0.39 0.37 0.40 0.47 0.40 -
P/RPS 0.50 0.34 0.38 0.31 0.33 0.40 0.37 22.20%
P/EPS 3.70 2.47 3.01 3.25 3.19 3.96 3.60 1.84%
EY 27.00 40.45 33.23 30.81 31.33 25.28 27.80 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.49 0.55 0.67 0.60 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 22/05/08 -
Price 0.65 0.53 0.35 0.37 0.40 0.38 0.44 -
P/RPS 0.54 0.45 0.34 0.31 0.33 0.33 0.41 20.13%
P/EPS 4.01 3.28 2.70 3.25 3.19 3.20 3.96 0.83%
EY 24.92 30.53 37.03 30.81 31.33 31.26 25.27 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.44 0.49 0.55 0.54 0.66 -

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