[MERCURY] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -83.4%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 11,359 9,007 8,742 7,967 9,390 9,641 9,011 16.64%
PBT 857 1,039 330 178 752 1,103 66 449.87%
Tax 348 -374 -165 -10 260 -153 -125 -
NP 1,205 665 165 168 1,012 950 -59 -
-
NP to SH 1,205 665 165 168 1,012 950 1,820 -23.97%
-
Tax Rate -40.61% 36.00% 50.00% 5.62% -34.57% 13.87% 189.39% -
Total Cost 10,154 8,342 8,577 7,799 8,378 8,691 9,070 7.79%
-
Net Worth 23,821 22,046 19,681 19,871 19,532 18,476 17,559 22.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 23,821 22,046 19,681 19,871 19,532 18,476 17,559 22.48%
NOSH 37,220 36,141 35,869 36,521 36,171 36,121 36,182 1.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.61% 7.38% 1.89% 2.11% 10.78% 9.85% -0.65% -
ROE 5.06% 3.02% 0.84% 0.85% 5.18% 5.14% 10.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.52 24.92 24.37 21.81 25.96 26.69 24.90 14.48%
EPS 3.24 1.84 0.46 0.46 2.80 2.63 5.03 -25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.5487 0.5441 0.54 0.5115 0.4853 20.19%
Adjusted Per Share Value based on latest NOSH - 36,521
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.79 14.11 13.70 12.48 14.71 15.10 14.12 16.60%
EPS 1.89 1.04 0.26 0.26 1.59 1.49 2.85 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.3454 0.3083 0.3113 0.306 0.2894 0.2751 22.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.51 0.44 0.44 0.44 0.44 0.53 0.51 -
P/RPS 1.67 1.77 1.81 2.02 1.69 1.99 2.05 -12.74%
P/EPS 15.75 23.91 95.65 95.65 15.73 20.15 10.14 34.01%
EY 6.35 4.18 1.05 1.05 6.36 4.96 9.86 -25.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.80 0.81 0.81 1.04 1.05 -16.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 -
Price 0.50 0.54 0.44 0.44 0.44 0.44 0.54 -
P/RPS 1.64 2.17 1.81 2.02 1.69 1.65 2.17 -16.98%
P/EPS 15.44 29.35 95.65 95.65 15.73 16.73 10.74 27.29%
EY 6.47 3.41 1.05 1.05 6.36 5.98 9.31 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.80 0.81 0.81 0.86 1.11 -20.90%

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