[MERCURY] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.39%
YoY- 564.29%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,539 12,711 12,568 10,895 11,359 9,007 8,742 20.22%
PBT 1,928 2,137 1,768 1,443 857 1,039 330 222.65%
Tax -1,126 -745 -499 -327 348 -374 -165 257.69%
NP 802 1,392 1,269 1,116 1,205 665 165 185.57%
-
NP to SH 802 1,392 1,269 1,116 1,205 665 165 185.57%
-
Tax Rate 58.40% 34.86% 28.22% 22.66% -40.61% 36.00% 50.00% -
Total Cost 10,737 11,319 11,299 9,779 10,154 8,342 8,577 16.07%
-
Net Worth 30,225 29,284 28,110 26,896 23,821 22,046 19,681 32.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 30,225 29,284 28,110 26,896 23,821 22,046 19,681 32.93%
NOSH 40,301 40,115 40,158 40,143 37,220 36,141 35,869 8.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.95% 10.95% 10.10% 10.24% 10.61% 7.38% 1.89% -
ROE 2.65% 4.75% 4.51% 4.15% 5.06% 3.02% 0.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.63 31.69 31.30 27.14 30.52 24.92 24.37 11.28%
EPS 2.00 3.47 3.16 2.78 3.24 1.84 0.46 165.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.67 0.64 0.61 0.5487 23.04%
Adjusted Per Share Value based on latest NOSH - 40,143
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.08 19.91 19.69 17.07 17.79 14.11 13.70 20.21%
EPS 1.26 2.18 1.99 1.75 1.89 1.04 0.26 185.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4735 0.4588 0.4404 0.4214 0.3732 0.3454 0.3083 32.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.37 0.40 0.47 0.40 0.51 0.44 0.44 -
P/RPS 1.29 1.26 1.50 1.47 1.67 1.77 1.81 -20.12%
P/EPS 18.59 11.53 14.87 14.39 15.75 23.91 95.65 -66.28%
EY 5.38 8.68 6.72 6.95 6.35 4.18 1.05 195.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.67 0.60 0.80 0.72 0.80 -27.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 -
Price 0.37 0.40 0.38 0.44 0.50 0.54 0.44 -
P/RPS 1.29 1.26 1.21 1.62 1.64 2.17 1.81 -20.12%
P/EPS 18.59 11.53 12.03 15.83 15.44 29.35 95.65 -66.28%
EY 5.38 8.68 8.32 6.32 6.47 3.41 1.05 195.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.54 0.66 0.78 0.89 0.80 -27.77%

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