[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 119.28%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,153 38,350 38,244 40,444 36,149 34,325 32,684 10.83%
PBT 4,065 1,912 662 1,060 -1,649 1,274 -560 -
Tax -184 -592 -580 -660 -426 -492 -260 -20.53%
NP 3,881 1,320 82 400 -2,075 782 -820 -
-
NP to SH 3,881 3,825 3,840 400 -2,075 782 -820 -
-
Tax Rate 4.53% 30.96% 87.61% 62.26% - 38.62% - -
Total Cost 34,272 37,030 38,162 40,044 38,224 33,542 33,504 1.51%
-
Net Worth 19,545 18,505 17,547 15,535 15,646 18,327 17,350 8.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,545 18,505 17,547 15,535 15,646 18,327 17,350 8.24%
NOSH 36,194 36,179 36,158 35,714 36,202 36,234 36,283 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.17% 3.44% 0.21% 0.99% -5.74% 2.28% -2.51% -
ROE 19.86% 20.67% 21.88% 2.57% -13.26% 4.27% -4.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.41 106.00 105.77 113.24 99.85 94.73 90.08 11.01%
EPS 10.73 10.57 10.62 1.12 -5.74 2.16 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5115 0.4853 0.435 0.4322 0.5058 0.4782 8.41%
Adjusted Per Share Value based on latest NOSH - 35,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.77 60.08 59.91 63.36 56.63 53.77 51.20 10.83%
EPS 6.08 5.99 6.02 0.63 -3.25 1.23 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3062 0.2899 0.2749 0.2434 0.2451 0.2871 0.2718 8.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.53 0.51 0.50 0.51 0.51 0.54 -
P/RPS 0.42 0.50 0.48 0.44 0.51 0.54 0.60 -21.11%
P/EPS 4.10 5.01 4.80 44.64 -8.90 23.61 -23.89 -
EY 24.37 19.95 20.82 2.24 -11.24 4.24 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 1.05 1.15 1.18 1.01 1.13 -19.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.44 0.44 0.54 0.50 0.51 0.52 0.56 -
P/RPS 0.42 0.42 0.51 0.44 0.51 0.55 0.62 -22.81%
P/EPS 4.10 4.16 5.08 44.64 -8.90 24.07 -24.78 -
EY 24.37 24.03 19.67 2.24 -11.24 4.15 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.11 1.15 1.18 1.03 1.17 -21.68%

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