[MERCURY] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 78.06%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,245 50,193 37,516 24,712 12,457 48,796 36,332 -51.60%
PBT 2,441 9,751 7,004 4,710 2,667 8,281 6,978 -50.38%
Tax -603 -2,729 -1,790 -1,180 -639 -2,585 -2,130 -56.91%
NP 1,838 7,022 5,214 3,530 2,028 5,696 4,848 -47.64%
-
NP to SH 1,838 7,048 5,275 3,611 2,028 5,711 4,883 -47.89%
-
Tax Rate 24.70% 27.99% 25.56% 25.05% 23.96% 31.22% 30.52% -
Total Cost 10,407 43,171 32,302 21,182 10,429 43,100 31,484 -52.22%
-
Net Worth 45,045 43,167 41,858 40,716 38,150 36,177 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 45,045 43,167 41,858 40,716 38,150 36,177 0 -
NOSH 40,218 40,343 40,639 41,127 40,158 40,197 40,189 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.01% 13.99% 13.90% 14.28% 16.28% 11.67% 13.34% -
ROE 4.08% 16.33% 12.60% 8.87% 5.32% 15.79% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.45 124.41 92.31 60.09 31.02 121.39 90.40 -51.62%
EPS 4.57 17.47 12.98 8.78 5.05 14.18 12.07 -47.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.03 0.99 0.95 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,353
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.04 78.06 58.34 38.43 19.37 75.89 56.50 -51.60%
EPS 2.86 10.96 8.20 5.62 3.15 8.88 7.59 -47.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.6713 0.651 0.6332 0.5933 0.5626 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.80 0.80 0.68 0.66 0.67 0.65 0.60 -
P/RPS 2.63 0.64 0.74 1.10 2.16 0.54 0.66 151.55%
P/EPS 17.51 4.58 5.24 7.52 13.27 4.58 4.94 132.65%
EY 5.71 21.84 19.09 13.30 7.54 21.86 20.25 -57.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.66 0.67 0.71 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 -
Price 0.80 0.75 0.75 0.67 0.69 0.69 0.65 -
P/RPS 2.63 0.60 0.81 1.12 2.22 0.57 0.72 137.36%
P/EPS 17.51 4.29 5.78 7.63 13.66 4.86 5.35 120.59%
EY 5.71 23.29 17.31 13.10 7.32 20.59 18.69 -54.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.73 0.68 0.73 0.77 0.00 -

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