[MERCURY] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.53%
YoY- 138.02%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 9,007 8,742 7,967 9,390 9,641 9,011 10,111 -7.41%
PBT 1,039 330 178 752 1,103 66 265 148.43%
Tax -374 -165 -10 260 -153 -125 -165 72.46%
NP 665 165 168 1,012 950 -59 100 253.22%
-
NP to SH 665 165 168 1,012 950 1,820 100 253.22%
-
Tax Rate 36.00% 50.00% 5.62% -34.57% 13.87% 189.39% 62.26% -
Total Cost 8,342 8,577 7,799 8,378 8,691 9,070 10,011 -11.43%
-
Net Worth 22,046 19,681 19,871 19,532 18,476 17,559 15,535 26.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 22,046 19,681 19,871 19,532 18,476 17,559 15,535 26.25%
NOSH 36,141 35,869 36,521 36,171 36,121 36,182 35,714 0.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.38% 1.89% 2.11% 10.78% 9.85% -0.65% 0.99% -
ROE 3.02% 0.84% 0.85% 5.18% 5.14% 10.36% 0.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.92 24.37 21.81 25.96 26.69 24.90 28.31 -8.14%
EPS 1.84 0.46 0.46 2.80 2.63 5.03 0.28 250.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5487 0.5441 0.54 0.5115 0.4853 0.435 25.25%
Adjusted Per Share Value based on latest NOSH - 36,171
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.11 13.70 12.48 14.71 15.10 14.12 15.84 -7.41%
EPS 1.04 0.26 0.26 1.59 1.49 2.85 0.16 247.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3083 0.3113 0.306 0.2894 0.2751 0.2434 26.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.44 0.44 0.44 0.53 0.51 0.50 -
P/RPS 1.77 1.81 2.02 1.69 1.99 2.05 1.77 0.00%
P/EPS 23.91 95.65 95.65 15.73 20.15 10.14 178.57 -73.79%
EY 4.18 1.05 1.05 6.36 4.96 9.86 0.56 281.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.81 0.81 1.04 1.05 1.15 -26.79%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 -
Price 0.54 0.44 0.44 0.44 0.44 0.54 0.50 -
P/RPS 2.17 1.81 2.02 1.69 1.65 2.17 1.77 14.53%
P/EPS 29.35 95.65 95.65 15.73 16.73 10.74 178.57 -69.96%
EY 3.41 1.05 1.05 6.36 5.98 9.31 0.56 233.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 0.81 0.81 0.86 1.11 1.15 -15.69%

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