[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.96%
YoY- 24.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,516 24,712 12,457 48,796 36,332 23,849 10,430 134.57%
PBT 7,004 4,710 2,667 8,281 6,978 4,659 1,744 152.44%
Tax -1,790 -1,180 -639 -2,585 -2,130 -1,486 -441 154.23%
NP 5,214 3,530 2,028 5,696 4,848 3,173 1,303 151.83%
-
NP to SH 5,275 3,611 2,028 5,711 4,883 3,251 1,303 153.79%
-
Tax Rate 25.56% 25.05% 23.96% 31.22% 30.52% 31.90% 25.29% -
Total Cost 32,302 21,182 10,429 43,100 31,484 20,676 9,127 132.06%
-
Net Worth 41,858 40,716 38,150 36,177 0 0 31,770 20.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,858 40,716 38,150 36,177 0 0 31,770 20.16%
NOSH 40,639 41,127 40,158 40,197 40,189 40,185 40,216 0.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.90% 14.28% 16.28% 11.67% 13.34% 13.30% 12.49% -
ROE 12.60% 8.87% 5.32% 15.79% 0.00% 0.00% 4.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.31 60.09 31.02 121.39 90.40 59.35 25.93 132.96%
EPS 12.98 8.78 5.05 14.18 12.07 7.90 3.24 152.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.95 0.90 0.00 0.00 0.79 19.32%
Adjusted Per Share Value based on latest NOSH - 40,236
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.77 38.71 19.51 76.44 56.92 37.36 16.34 134.56%
EPS 8.26 5.66 3.18 8.95 7.65 5.09 2.04 153.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6557 0.6379 0.5977 0.5668 0.00 0.00 0.4977 20.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.67 0.65 0.60 0.40 0.39 -
P/RPS 0.74 1.10 2.16 0.54 0.66 0.67 1.50 -37.53%
P/EPS 5.24 7.52 13.27 4.58 4.94 4.94 12.04 -42.54%
EY 19.09 13.30 7.54 21.86 20.25 20.23 8.31 74.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.71 0.72 0.00 0.00 0.49 21.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 -
Price 0.75 0.67 0.69 0.69 0.65 0.53 0.35 -
P/RPS 0.81 1.12 2.22 0.57 0.72 0.89 1.35 -28.84%
P/EPS 5.78 7.63 13.66 4.86 5.35 6.55 10.80 -34.05%
EY 17.31 13.10 7.32 20.59 18.69 15.26 9.26 51.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.73 0.77 0.00 0.00 0.44 40.10%

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