[MERCURY] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -367.0%
YoY- -154.98%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 9,641 9,011 10,111 10,405 9,402 7,789 8,552 8.31%
PBT 1,103 66 265 -2,605 1,236 -478 198 213.92%
Tax -153 -125 -165 -57 -239 -48 -82 51.50%
NP 950 -59 100 -2,662 997 -526 116 305.77%
-
NP to SH 950 1,820 100 -2,662 997 -526 116 305.77%
-
Tax Rate 13.87% 189.39% 62.26% - 19.34% - 41.41% -
Total Cost 8,691 9,070 10,011 13,067 8,405 8,315 8,436 2.00%
-
Net Worth 18,476 17,559 15,535 15,596 18,271 17,347 17,863 2.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 18,476 17,559 15,535 15,596 18,271 17,347 17,863 2.27%
NOSH 36,121 36,182 35,714 36,161 36,123 36,275 36,250 -0.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.85% -0.65% 0.99% -25.58% 10.60% -6.75% 1.36% -
ROE 5.14% 10.36% 0.64% -17.07% 5.46% -3.03% 0.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.69 24.90 28.31 28.77 26.03 21.47 23.59 8.57%
EPS 2.63 5.03 0.28 -7.36 2.76 -1.45 0.32 306.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.4853 0.435 0.4313 0.5058 0.4782 0.4928 2.51%
Adjusted Per Share Value based on latest NOSH - 36,161
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.99 14.01 15.72 16.18 14.62 12.11 13.30 8.29%
EPS 1.48 2.83 0.16 -4.14 1.55 -0.82 0.18 306.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.2731 0.2416 0.2426 0.2842 0.2698 0.2778 2.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.53 0.51 0.50 0.51 0.51 0.54 0.50 -
P/RPS 1.99 2.05 1.77 1.77 1.96 2.51 2.12 -4.12%
P/EPS 20.15 10.14 178.57 -6.93 18.48 -37.24 156.25 -74.44%
EY 4.96 9.86 0.56 -14.43 5.41 -2.69 0.64 291.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.15 1.18 1.01 1.13 1.01 1.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.44 0.54 0.50 0.51 0.52 0.56 0.54 -
P/RPS 1.65 2.17 1.77 1.77 2.00 2.61 2.29 -19.61%
P/EPS 16.73 10.74 178.57 -6.93 18.84 -38.62 168.75 -78.54%
EY 5.98 9.31 0.56 -14.43 5.31 -2.59 0.59 367.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.15 1.18 1.03 1.17 1.10 -15.12%

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