[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 120.74%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 36,174 23,463 10,895 37,074 25,715 16,708 7,967 173.44%
PBT 5,349 3,212 1,443 2,404 1,547 508 178 860.60%
Tax -1,571 -826 -327 -201 -549 -175 -10 2784.80%
NP 3,778 2,386 1,116 2,203 998 333 168 692.20%
-
NP to SH 3,778 2,386 1,116 2,203 998 333 168 692.20%
-
Tax Rate 29.37% 25.72% 22.66% 8.36% 35.49% 34.45% 5.62% -
Total Cost 32,396 21,077 9,779 34,871 24,717 16,375 7,799 157.73%
-
Net Worth 29,339 28,117 26,896 23,826 22,137 19,860 19,871 29.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 29,339 28,117 26,896 23,826 22,137 19,860 19,871 29.57%
NOSH 40,191 40,168 40,143 37,229 36,290 36,195 36,521 6.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.44% 10.17% 10.24% 5.94% 3.88% 1.99% 2.11% -
ROE 12.88% 8.49% 4.15% 9.25% 4.51% 1.68% 0.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.00 58.41 27.14 99.58 70.86 46.16 21.81 156.60%
EPS 9.40 5.94 2.78 5.92 2.75 0.92 0.46 643.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.61 0.5487 0.5441 21.58%
Adjusted Per Share Value based on latest NOSH - 37,220
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.67 36.76 17.07 58.08 40.28 26.17 12.48 173.46%
EPS 5.92 3.74 1.75 3.45 1.56 0.52 0.26 698.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4596 0.4405 0.4214 0.3733 0.3468 0.3111 0.3113 29.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.47 0.40 0.51 0.44 0.44 0.44 -
P/RPS 0.44 0.80 1.47 0.51 0.62 0.95 2.02 -63.69%
P/EPS 4.26 7.91 14.39 8.62 16.00 47.83 95.65 -87.36%
EY 23.50 12.64 6.95 11.60 6.25 2.09 1.05 689.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.60 0.80 0.72 0.80 0.81 -22.69%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 29/05/07 -
Price 0.40 0.38 0.44 0.50 0.54 0.44 0.44 -
P/RPS 0.44 0.65 1.62 0.50 0.76 0.95 2.02 -63.69%
P/EPS 4.26 6.40 15.83 8.45 19.64 47.83 95.65 -87.36%
EY 23.50 15.63 6.32 11.83 5.09 2.09 1.05 689.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.66 0.78 0.89 0.80 0.81 -22.69%

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