[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.23%
YoY- 107.9%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 36,332 23,849 10,430 47,713 36,174 23,463 10,895 123.04%
PBT 6,978 4,659 1,744 7,277 5,349 3,212 1,443 185.68%
Tax -2,130 -1,486 -441 -2,697 -1,571 -826 -327 248.38%
NP 4,848 3,173 1,303 4,580 3,778 2,386 1,116 165.99%
-
NP to SH 4,883 3,251 1,303 4,580 3,778 2,386 1,116 167.27%
-
Tax Rate 30.52% 31.90% 25.29% 37.06% 29.37% 25.72% 22.66% -
Total Cost 31,484 20,676 9,127 43,133 32,396 21,077 9,779 117.88%
-
Net Worth 0 0 31,770 30,128 29,339 28,117 26,896 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 0 31,770 30,128 29,339 28,117 26,896 -
NOSH 40,189 40,185 40,216 40,171 40,191 40,168 40,143 0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.34% 13.30% 12.49% 9.60% 10.44% 10.17% 10.24% -
ROE 0.00% 0.00% 4.10% 15.20% 12.88% 8.49% 4.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.40 59.35 25.93 118.77 90.00 58.41 27.14 122.87%
EPS 12.07 7.90 3.24 11.40 9.40 5.94 2.78 165.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.79 0.75 0.73 0.70 0.67 -
Adjusted Per Share Value based on latest NOSH - 40,301
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.92 37.36 16.34 74.75 56.67 36.76 17.07 123.03%
EPS 7.65 5.09 2.04 7.17 5.92 3.74 1.75 167.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.4977 0.472 0.4596 0.4405 0.4214 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.40 0.39 0.37 0.40 0.47 0.40 -
P/RPS 0.66 0.67 1.50 0.31 0.44 0.80 1.47 -41.33%
P/EPS 4.94 4.94 12.04 3.25 4.26 7.91 14.39 -50.94%
EY 20.25 20.23 8.31 30.81 23.50 12.64 6.95 103.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.49 0.55 0.67 0.60 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 22/05/08 -
Price 0.65 0.53 0.35 0.37 0.40 0.38 0.44 -
P/RPS 0.72 0.89 1.35 0.31 0.44 0.65 1.62 -41.73%
P/EPS 5.35 6.55 10.80 3.25 4.26 6.40 15.83 -51.44%
EY 18.69 15.26 9.26 30.81 23.50 15.63 6.32 105.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.44 0.49 0.55 0.54 0.66 -

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