[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -95.67%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 37,074 25,715 16,708 7,967 38,153 28,763 19,122 55.29%
PBT 2,404 1,547 508 178 4,065 1,434 331 273.68%
Tax -201 -549 -175 -10 -184 -444 -290 -21.62%
NP 2,203 998 333 168 3,881 990 41 1313.62%
-
NP to SH 2,203 998 333 168 3,881 2,869 1,920 9.57%
-
Tax Rate 8.36% 35.49% 34.45% 5.62% 4.53% 30.96% 87.61% -
Total Cost 34,871 24,717 16,375 7,799 34,272 27,773 19,081 49.31%
-
Net Worth 23,826 22,137 19,860 19,871 19,545 18,505 17,547 22.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 23,826 22,137 19,860 19,871 19,545 18,505 17,547 22.55%
NOSH 37,229 36,290 36,195 36,521 36,194 36,179 36,158 1.95%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.94% 3.88% 1.99% 2.11% 10.17% 3.44% 0.21% -
ROE 9.25% 4.51% 1.68% 0.85% 19.86% 15.50% 10.94% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.58 70.86 46.16 21.81 105.41 79.50 52.88 52.31%
EPS 5.92 2.75 0.92 0.46 10.73 7.93 5.31 7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.5487 0.5441 0.54 0.5115 0.4853 20.19%
Adjusted Per Share Value based on latest NOSH - 36,521
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.08 40.28 26.17 12.48 59.77 45.06 29.96 55.28%
EPS 3.45 1.56 0.52 0.26 6.08 4.49 3.01 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3733 0.3468 0.3111 0.3113 0.3062 0.2899 0.2749 22.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.51 0.44 0.44 0.44 0.44 0.53 0.51 -
P/RPS 0.51 0.62 0.95 2.02 0.42 0.67 0.96 -34.33%
P/EPS 8.62 16.00 47.83 95.65 4.10 6.68 9.60 -6.90%
EY 11.60 6.25 2.09 1.05 24.37 14.96 10.41 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.80 0.81 0.81 1.04 1.05 -16.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 -
Price 0.50 0.54 0.44 0.44 0.44 0.44 0.54 -
P/RPS 0.50 0.76 0.95 2.02 0.42 0.55 1.02 -37.74%
P/EPS 8.45 19.64 47.83 95.65 4.10 5.55 10.17 -11.58%
EY 11.83 5.09 2.09 1.05 24.37 18.02 9.83 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.80 0.81 0.81 0.86 1.11 -20.90%

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