[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 45.0%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 36,149 25,744 16,342 8,552 33,854 24,708 15,331 76.87%
PBT -1,649 956 -280 198 645 1,566 1,390 -
Tax -426 -369 -130 -82 -565 -442 -391 5.86%
NP -2,075 587 -410 116 80 1,124 999 -
-
NP to SH -2,075 587 -410 116 80 1,124 999 -
-
Tax Rate - 38.60% - 41.41% 87.60% 28.22% 28.13% -
Total Cost 38,224 25,157 16,752 8,436 33,774 23,584 14,332 91.97%
-
Net Worth 15,646 18,327 17,350 17,863 17,803 18,735 18,640 -10.98%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 15,646 18,327 17,350 17,863 17,803 18,735 18,640 -10.98%
NOSH 36,202 36,234 36,283 36,250 36,363 36,141 36,195 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.74% 2.28% -2.51% 1.36% 0.24% 4.55% 6.52% -
ROE -13.26% 3.20% -2.36% 0.65% 0.45% 6.00% 5.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.85 71.05 45.04 23.59 93.10 68.36 42.36 76.84%
EPS -5.74 1.62 -1.13 0.32 0.22 3.11 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4322 0.5058 0.4782 0.4928 0.4896 0.5184 0.515 -10.99%
Adjusted Per Share Value based on latest NOSH - 36,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.63 40.33 25.60 13.40 53.03 38.71 24.02 76.86%
EPS -3.25 0.92 -0.64 0.18 0.13 1.76 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2871 0.2718 0.2799 0.2789 0.2935 0.292 -10.98%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.51 0.54 0.50 0.46 0.47 0.50 -
P/RPS 0.51 0.72 1.20 2.12 0.49 0.69 1.18 -42.74%
P/EPS -8.90 31.48 -47.79 156.25 209.09 15.11 18.12 -
EY -11.24 3.18 -2.09 0.64 0.48 6.62 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.13 1.01 0.94 0.91 0.97 13.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 -
Price 0.51 0.52 0.56 0.54 0.54 0.50 0.46 -
P/RPS 0.51 0.73 1.24 2.29 0.58 0.73 1.09 -39.64%
P/EPS -8.90 32.10 -49.56 168.75 245.45 16.08 16.67 -
EY -11.24 3.12 -2.02 0.59 0.41 6.22 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.03 1.17 1.10 1.10 0.96 0.89 20.62%

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