[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 58.34%
YoY- 278.56%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,849 10,430 47,713 36,174 23,463 10,895 37,074 -25.50%
PBT 4,659 1,744 7,277 5,349 3,212 1,443 2,404 55.50%
Tax -1,486 -441 -2,697 -1,571 -826 -327 -201 279.96%
NP 3,173 1,303 4,580 3,778 2,386 1,116 2,203 27.56%
-
NP to SH 3,251 1,303 4,580 3,778 2,386 1,116 2,203 29.64%
-
Tax Rate 31.90% 25.29% 37.06% 29.37% 25.72% 22.66% 8.36% -
Total Cost 20,676 9,127 43,133 32,396 21,077 9,779 34,871 -29.44%
-
Net Worth 0 31,770 30,128 29,339 28,117 26,896 23,826 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 31,770 30,128 29,339 28,117 26,896 23,826 -
NOSH 40,185 40,216 40,171 40,191 40,168 40,143 37,229 5.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.30% 12.49% 9.60% 10.44% 10.17% 10.24% 5.94% -
ROE 0.00% 4.10% 15.20% 12.88% 8.49% 4.15% 9.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.35 25.93 118.77 90.00 58.41 27.14 99.58 -29.20%
EPS 7.90 3.24 11.40 9.40 5.94 2.78 5.92 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.79 0.75 0.73 0.70 0.67 0.64 -
Adjusted Per Share Value based on latest NOSH - 40,115
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 37.36 16.34 74.75 56.67 36.76 17.07 58.08 -25.50%
EPS 5.09 2.04 7.17 5.92 3.74 1.75 3.45 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4977 0.472 0.4596 0.4405 0.4214 0.3733 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.39 0.37 0.40 0.47 0.40 0.51 -
P/RPS 0.67 1.50 0.31 0.44 0.80 1.47 0.51 19.97%
P/EPS 4.94 12.04 3.25 4.26 7.91 14.39 8.62 -31.02%
EY 20.23 8.31 30.81 23.50 12.64 6.95 11.60 44.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.49 0.55 0.67 0.60 0.80 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 -
Price 0.53 0.35 0.37 0.40 0.38 0.44 0.50 -
P/RPS 0.89 1.35 0.31 0.44 0.65 1.62 0.50 46.92%
P/EPS 6.55 10.80 3.25 4.26 6.40 15.83 8.45 -15.62%
EY 15.26 9.26 30.81 23.50 15.63 6.32 11.83 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.49 0.55 0.54 0.66 0.78 -

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