[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 49.43%
YoY- 388.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 16,708 7,967 38,153 28,763 19,122 10,111 36,149 -40.30%
PBT 508 178 4,065 1,434 331 265 -1,649 -
Tax -175 -10 -184 -444 -290 -165 -426 -44.82%
NP 333 168 3,881 990 41 100 -2,075 -
-
NP to SH 333 168 3,881 2,869 1,920 100 -2,075 -
-
Tax Rate 34.45% 5.62% 4.53% 30.96% 87.61% 62.26% - -
Total Cost 16,375 7,799 34,272 27,773 19,081 10,011 38,224 -43.26%
-
Net Worth 19,860 19,871 19,545 18,505 17,547 15,535 15,646 17.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 19,860 19,871 19,545 18,505 17,547 15,535 15,646 17.28%
NOSH 36,195 36,521 36,194 36,179 36,158 35,714 36,202 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.99% 2.11% 10.17% 3.44% 0.21% 0.99% -5.74% -
ROE 1.68% 0.85% 19.86% 15.50% 10.94% 0.64% -13.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.16 21.81 105.41 79.50 52.88 28.31 99.85 -40.29%
EPS 0.92 0.46 10.73 7.93 5.31 0.28 -5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5487 0.5441 0.54 0.5115 0.4853 0.435 0.4322 17.29%
Adjusted Per Share Value based on latest NOSH - 36,121
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.98 12.39 59.34 44.73 29.74 15.72 56.22 -40.31%
EPS 0.52 0.26 6.04 4.46 2.99 0.16 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.309 0.304 0.2878 0.2729 0.2416 0.2433 17.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.44 0.44 0.53 0.51 0.50 0.51 -
P/RPS 0.95 2.02 0.42 0.67 0.96 1.77 0.51 51.56%
P/EPS 47.83 95.65 4.10 6.68 9.60 178.57 -8.90 -
EY 2.09 1.05 24.37 14.96 10.41 0.56 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.81 1.04 1.05 1.15 1.18 -22.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 28/02/06 -
Price 0.44 0.44 0.44 0.44 0.54 0.50 0.51 -
P/RPS 0.95 2.02 0.42 0.55 1.02 1.77 0.51 51.56%
P/EPS 47.83 95.65 4.10 5.55 10.17 178.57 -8.90 -
EY 2.09 1.05 24.37 18.02 9.83 0.56 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.81 0.86 1.11 1.15 1.18 -22.88%

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