[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.08%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,767 12,245 50,193 37,516 24,712 12,457 48,796 -36.44%
PBT 4,865 2,441 9,751 7,004 4,710 2,667 8,281 -29.92%
Tax -1,210 -603 -2,729 -1,790 -1,180 -639 -2,585 -39.79%
NP 3,655 1,838 7,022 5,214 3,530 2,028 5,696 -25.66%
-
NP to SH 3,655 1,838 7,048 5,275 3,611 2,028 5,711 -25.79%
-
Tax Rate 24.87% 24.70% 27.99% 25.56% 25.05% 23.96% 31.22% -
Total Cost 21,112 10,407 43,171 32,302 21,182 10,429 43,100 -37.94%
-
Net Worth 44,582 45,045 43,167 41,858 40,716 38,150 36,177 14.98%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 32 - - - - - - -
Div Payout % 0.88% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,582 45,045 43,167 41,858 40,716 38,150 36,177 14.98%
NOSH 40,164 40,218 40,343 40,639 41,127 40,158 40,197 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.76% 15.01% 13.99% 13.90% 14.28% 16.28% 11.67% -
ROE 8.20% 4.08% 16.33% 12.60% 8.87% 5.32% 15.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 61.66 30.45 124.41 92.31 60.09 31.02 121.39 -36.41%
EPS 9.10 4.57 17.47 12.98 8.78 5.05 14.18 -25.65%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.07 1.03 0.99 0.95 0.90 15.05%
Adjusted Per Share Value based on latest NOSH - 39,737
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.52 19.04 78.06 58.34 38.43 19.37 75.89 -36.44%
EPS 5.68 2.86 10.96 8.20 5.62 3.15 8.88 -25.82%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6934 0.7005 0.6713 0.651 0.6332 0.5933 0.5626 14.99%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.88 0.80 0.80 0.68 0.66 0.67 0.65 -
P/RPS 1.43 2.63 0.64 0.74 1.10 2.16 0.54 91.75%
P/EPS 9.67 17.51 4.58 5.24 7.52 13.27 4.58 64.80%
EY 10.34 5.71 21.84 19.09 13.30 7.54 21.86 -39.37%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.75 0.66 0.67 0.71 0.72 6.39%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 -
Price 0.81 0.80 0.75 0.75 0.67 0.69 0.69 -
P/RPS 1.31 2.63 0.60 0.81 1.12 2.22 0.57 74.41%
P/EPS 8.90 17.51 4.29 5.78 7.63 13.66 4.86 49.84%
EY 11.23 5.71 23.29 17.31 13.10 7.32 20.59 -33.31%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.70 0.73 0.68 0.73 0.77 -3.50%

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