[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.92%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 50,281 37,073 24,767 12,245 50,193 37,516 24,712 60.36%
PBT 9,962 7,244 4,865 2,441 9,751 7,004 4,710 64.54%
Tax -2,394 -1,856 -1,210 -603 -2,729 -1,790 -1,180 60.05%
NP 7,568 5,388 3,655 1,838 7,022 5,214 3,530 66.03%
-
NP to SH 7,568 5,388 3,655 1,838 7,048 5,275 3,611 63.54%
-
Tax Rate 24.03% 25.62% 24.87% 24.70% 27.99% 25.56% 25.05% -
Total Cost 42,713 31,685 21,112 10,407 43,171 32,302 21,182 59.40%
-
Net Worth 48,430 46,205 44,582 45,045 43,167 41,858 40,716 12.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 32 - - - - -
Div Payout % - - 0.88% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 48,430 46,205 44,582 45,045 43,167 41,858 40,716 12.22%
NOSH 40,191 40,178 40,164 40,218 40,343 40,639 41,127 -1.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.05% 14.53% 14.76% 15.01% 13.99% 13.90% 14.28% -
ROE 15.63% 11.66% 8.20% 4.08% 16.33% 12.60% 8.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 125.10 92.27 61.66 30.45 124.41 92.31 60.09 62.82%
EPS 18.83 13.41 9.10 4.57 17.47 12.98 8.78 66.07%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.205 1.15 1.11 1.12 1.07 1.03 0.99 13.95%
Adjusted Per Share Value based on latest NOSH - 40,218
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.20 57.66 38.52 19.04 78.06 58.34 38.43 60.37%
EPS 11.77 8.38 5.68 2.86 10.96 8.20 5.62 63.47%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.7532 0.7186 0.6934 0.7005 0.6713 0.651 0.6332 12.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.805 0.88 0.80 0.80 0.68 0.66 -
P/RPS 0.66 0.87 1.43 2.63 0.64 0.74 1.10 -28.79%
P/EPS 4.41 6.00 9.67 17.51 4.58 5.24 7.52 -29.87%
EY 22.69 16.66 10.34 5.71 21.84 19.09 13.30 42.63%
DY 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.79 0.71 0.75 0.66 0.67 1.97%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 25/08/11 25/05/11 24/02/11 23/11/10 23/08/10 -
Price 0.91 0.82 0.81 0.80 0.75 0.75 0.67 -
P/RPS 0.73 0.89 1.31 2.63 0.60 0.81 1.12 -24.76%
P/EPS 4.83 6.11 8.90 17.51 4.29 5.78 7.63 -26.21%
EY 20.69 16.35 11.23 5.71 23.29 17.31 13.10 35.50%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.73 0.71 0.70 0.73 0.68 7.67%

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