[MERCURY] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.33%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,804 12,254 12,457 12,465 12,482 13,419 10,430 14.63%
PBT 2,295 2,154 2,667 1,282 2,330 2,915 1,744 20.06%
Tax -610 -541 -639 -455 -644 -1,045 -441 24.12%
NP 1,685 1,613 2,028 827 1,686 1,870 1,303 18.67%
-
NP to SH 1,665 1,582 2,028 827 1,632 1,948 1,303 17.73%
-
Tax Rate 26.58% 25.12% 23.96% 35.49% 27.64% 35.85% 25.29% -
Total Cost 11,119 10,641 10,429 11,638 10,796 11,549 9,127 14.05%
-
Net Worth 40,929 38,959 38,150 36,212 0 0 31,770 18.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,929 38,959 38,150 36,212 0 0 31,770 18.37%
NOSH 39,737 39,353 40,158 40,236 40,197 40,164 40,216 -0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.16% 13.16% 16.28% 6.63% 13.51% 13.94% 12.49% -
ROE 4.07% 4.06% 5.32% 2.28% 0.00% 0.00% 4.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.22 31.14 31.02 30.98 31.05 33.41 25.93 15.56%
EPS 4.19 4.02 5.05 2.06 4.20 4.65 3.24 18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.95 0.90 0.00 0.00 0.79 19.32%
Adjusted Per Share Value based on latest NOSH - 40,236
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.06 19.20 19.51 19.53 19.55 21.02 16.34 14.63%
EPS 2.61 2.48 3.18 1.30 2.56 3.05 2.04 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6412 0.6103 0.5977 0.5673 0.00 0.00 0.4977 18.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.67 0.65 0.60 0.40 0.39 -
P/RPS 2.11 2.12 2.16 2.10 1.93 1.20 1.50 25.51%
P/EPS 16.23 16.42 13.27 31.62 14.78 8.25 12.04 22.00%
EY 6.16 6.09 7.54 3.16 6.77 12.13 8.31 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.71 0.72 0.00 0.00 0.49 21.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 -
Price 0.75 0.67 0.69 0.69 0.65 0.53 0.35 -
P/RPS 2.33 2.15 2.22 2.23 2.09 1.59 1.35 43.83%
P/EPS 17.90 16.67 13.66 33.57 16.01 10.93 10.80 40.00%
EY 5.59 6.00 7.32 2.98 6.25 9.15 9.26 -28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.73 0.77 0.00 0.00 0.44 40.10%

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