[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.61%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 37,073 24,767 12,245 50,193 37,516 24,712 12,457 106.76%
PBT 7,244 4,865 2,441 9,751 7,004 4,710 2,667 94.55%
Tax -1,856 -1,210 -603 -2,729 -1,790 -1,180 -639 103.44%
NP 5,388 3,655 1,838 7,022 5,214 3,530 2,028 91.71%
-
NP to SH 5,388 3,655 1,838 7,048 5,275 3,611 2,028 91.71%
-
Tax Rate 25.62% 24.87% 24.70% 27.99% 25.56% 25.05% 23.96% -
Total Cost 31,685 21,112 10,407 43,171 32,302 21,182 10,429 109.62%
-
Net Worth 46,205 44,582 45,045 43,167 41,858 40,716 38,150 13.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 32 - - - - - -
Div Payout % - 0.88% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,205 44,582 45,045 43,167 41,858 40,716 38,150 13.60%
NOSH 40,178 40,164 40,218 40,343 40,639 41,127 40,158 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.53% 14.76% 15.01% 13.99% 13.90% 14.28% 16.28% -
ROE 11.66% 8.20% 4.08% 16.33% 12.60% 8.87% 5.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.27 61.66 30.45 124.41 92.31 60.09 31.02 106.69%
EPS 13.41 9.10 4.57 17.47 12.98 8.78 5.05 91.64%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.12 1.07 1.03 0.99 0.95 13.57%
Adjusted Per Share Value based on latest NOSH - 39,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.66 38.52 19.04 78.06 58.34 38.43 19.37 106.79%
EPS 8.38 5.68 2.86 10.96 8.20 5.62 3.15 91.88%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.6934 0.7005 0.6713 0.651 0.6332 0.5933 13.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.805 0.88 0.80 0.80 0.68 0.66 0.67 -
P/RPS 0.87 1.43 2.63 0.64 0.74 1.10 2.16 -45.43%
P/EPS 6.00 9.67 17.51 4.58 5.24 7.52 13.27 -41.06%
EY 16.66 10.34 5.71 21.84 19.09 13.30 7.54 69.56%
DY 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.71 0.75 0.66 0.67 0.71 -0.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 24/02/11 23/11/10 23/08/10 20/05/10 -
Price 0.82 0.81 0.80 0.75 0.75 0.67 0.69 -
P/RPS 0.89 1.31 2.63 0.60 0.81 1.12 2.22 -45.59%
P/EPS 6.11 8.90 17.51 4.29 5.78 7.63 13.66 -41.48%
EY 16.35 11.23 5.71 23.29 17.31 13.10 7.32 70.78%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.71 0.70 0.73 0.68 0.73 -1.83%

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