[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -49.34%
YoY- 564.29%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,713 36,174 23,463 10,895 37,074 25,715 16,708 100.64%
PBT 7,277 5,349 3,212 1,443 2,404 1,547 508 485.08%
Tax -2,697 -1,571 -826 -327 -201 -549 -175 514.18%
NP 4,580 3,778 2,386 1,116 2,203 998 333 469.50%
-
NP to SH 4,580 3,778 2,386 1,116 2,203 998 333 469.50%
-
Tax Rate 37.06% 29.37% 25.72% 22.66% 8.36% 35.49% 34.45% -
Total Cost 43,133 32,396 21,077 9,779 34,871 24,717 16,375 90.17%
-
Net Worth 30,128 29,339 28,117 26,896 23,826 22,137 19,860 31.85%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 30,128 29,339 28,117 26,896 23,826 22,137 19,860 31.85%
NOSH 40,171 40,191 40,168 40,143 37,229 36,290 36,195 7.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.60% 10.44% 10.17% 10.24% 5.94% 3.88% 1.99% -
ROE 15.20% 12.88% 8.49% 4.15% 9.25% 4.51% 1.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 118.77 90.00 58.41 27.14 99.58 70.86 46.16 87.23%
EPS 11.40 9.40 5.94 2.78 5.92 2.75 0.92 431.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.67 0.64 0.61 0.5487 23.04%
Adjusted Per Share Value based on latest NOSH - 40,143
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.75 56.67 36.76 17.07 58.08 40.28 26.17 100.67%
EPS 7.17 5.92 3.74 1.75 3.45 1.56 0.52 470.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.472 0.4596 0.4405 0.4214 0.3733 0.3468 0.3111 31.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.37 0.40 0.47 0.40 0.51 0.44 0.44 -
P/RPS 0.31 0.44 0.80 1.47 0.51 0.62 0.95 -52.44%
P/EPS 3.25 4.26 7.91 14.39 8.62 16.00 47.83 -83.21%
EY 30.81 23.50 12.64 6.95 11.60 6.25 2.09 496.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.67 0.60 0.80 0.72 0.80 -27.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 -
Price 0.37 0.40 0.38 0.44 0.50 0.54 0.44 -
P/RPS 0.31 0.44 0.65 1.62 0.50 0.76 0.95 -52.44%
P/EPS 3.25 4.26 6.40 15.83 8.45 19.64 47.83 -83.21%
EY 30.81 23.50 15.63 6.32 11.83 5.09 2.09 496.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.54 0.66 0.78 0.89 0.80 -27.77%

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