[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.49%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,193 37,516 24,712 12,457 48,796 36,332 23,849 64.00%
PBT 9,751 7,004 4,710 2,667 8,281 6,978 4,659 63.40%
Tax -2,729 -1,790 -1,180 -639 -2,585 -2,130 -1,486 49.79%
NP 7,022 5,214 3,530 2,028 5,696 4,848 3,173 69.57%
-
NP to SH 7,048 5,275 3,611 2,028 5,711 4,883 3,251 67.27%
-
Tax Rate 27.99% 25.56% 25.05% 23.96% 31.22% 30.52% 31.90% -
Total Cost 43,171 32,302 21,182 10,429 43,100 31,484 20,676 63.14%
-
Net Worth 43,167 41,858 40,716 38,150 36,177 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,167 41,858 40,716 38,150 36,177 0 0 -
NOSH 40,343 40,639 41,127 40,158 40,197 40,189 40,185 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.99% 13.90% 14.28% 16.28% 11.67% 13.34% 13.30% -
ROE 16.33% 12.60% 8.87% 5.32% 15.79% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.41 92.31 60.09 31.02 121.39 90.40 59.35 63.57%
EPS 17.47 12.98 8.78 5.05 14.18 12.07 7.90 69.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 0.99 0.95 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,158
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.06 58.34 38.43 19.37 75.89 56.50 37.09 64.00%
EPS 10.96 8.20 5.62 3.15 8.88 7.59 5.06 67.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.651 0.6332 0.5933 0.5626 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.68 0.66 0.67 0.65 0.60 0.40 -
P/RPS 0.64 0.74 1.10 2.16 0.54 0.66 0.67 -2.99%
P/EPS 4.58 5.24 7.52 13.27 4.58 4.94 4.94 -4.90%
EY 21.84 19.09 13.30 7.54 21.86 20.25 20.23 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.67 0.71 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 -
Price 0.75 0.75 0.67 0.69 0.69 0.65 0.53 -
P/RPS 0.60 0.81 1.12 2.22 0.57 0.72 0.89 -23.05%
P/EPS 4.29 5.78 7.63 13.66 4.86 5.35 6.55 -24.52%
EY 23.29 17.31 13.10 7.32 20.59 18.69 15.26 32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.68 0.73 0.77 0.00 0.00 -

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