[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.27%
YoY- 287.04%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,715 16,708 7,967 38,153 28,763 19,122 10,111 86.21%
PBT 1,547 508 178 4,065 1,434 331 265 223.86%
Tax -549 -175 -10 -184 -444 -290 -165 122.71%
NP 998 333 168 3,881 990 41 100 362.89%
-
NP to SH 998 333 168 3,881 2,869 1,920 100 362.89%
-
Tax Rate 35.49% 34.45% 5.62% 4.53% 30.96% 87.61% 62.26% -
Total Cost 24,717 16,375 7,799 34,272 27,773 19,081 10,011 82.57%
-
Net Worth 22,137 19,860 19,871 19,545 18,505 17,547 15,535 26.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 22,137 19,860 19,871 19,545 18,505 17,547 15,535 26.60%
NOSH 36,290 36,195 36,521 36,194 36,179 36,158 35,714 1.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.88% 1.99% 2.11% 10.17% 3.44% 0.21% 0.99% -
ROE 4.51% 1.68% 0.85% 19.86% 15.50% 10.94% 0.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.86 46.16 21.81 105.41 79.50 52.88 28.31 84.24%
EPS 2.75 0.92 0.46 10.73 7.93 5.31 0.28 357.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5487 0.5441 0.54 0.5115 0.4853 0.435 25.25%
Adjusted Per Share Value based on latest NOSH - 36,171
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.99 25.98 12.39 59.34 44.73 29.74 15.72 86.24%
EPS 1.55 0.52 0.26 6.04 4.46 2.99 0.16 353.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3443 0.3089 0.309 0.304 0.2878 0.2729 0.2416 26.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.44 0.44 0.44 0.53 0.51 0.50 -
P/RPS 0.62 0.95 2.02 0.42 0.67 0.96 1.77 -50.27%
P/EPS 16.00 47.83 95.65 4.10 6.68 9.60 178.57 -79.94%
EY 6.25 2.09 1.05 24.37 14.96 10.41 0.56 398.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.81 0.81 1.04 1.05 1.15 -26.79%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 -
Price 0.54 0.44 0.44 0.44 0.44 0.54 0.50 -
P/RPS 0.76 0.95 2.02 0.42 0.55 1.02 1.77 -43.05%
P/EPS 19.64 47.83 95.65 4.10 5.55 10.17 178.57 -77.01%
EY 5.09 2.09 1.05 24.37 18.02 9.83 0.56 334.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 0.81 0.81 0.86 1.11 1.15 -15.69%

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