[MERCURY] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 62.47%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,465 12,482 13,419 10,430 11,539 12,711 12,568 -0.54%
PBT 1,282 2,330 2,915 1,744 1,928 2,137 1,768 -19.24%
Tax -455 -644 -1,045 -441 -1,126 -745 -499 -5.95%
NP 827 1,686 1,870 1,303 802 1,392 1,269 -24.77%
-
NP to SH 827 1,632 1,948 1,303 802 1,392 1,269 -24.77%
-
Tax Rate 35.49% 27.64% 35.85% 25.29% 58.40% 34.86% 28.22% -
Total Cost 11,638 10,796 11,549 9,127 10,737 11,319 11,299 1.98%
-
Net Worth 36,212 0 0 31,770 30,225 29,284 28,110 18.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,212 0 0 31,770 30,225 29,284 28,110 18.33%
NOSH 40,236 40,197 40,164 40,216 40,301 40,115 40,158 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.63% 13.51% 13.94% 12.49% 6.95% 10.95% 10.10% -
ROE 2.28% 0.00% 0.00% 4.10% 2.65% 4.75% 4.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.98 31.05 33.41 25.93 28.63 31.69 31.30 -0.68%
EPS 2.06 4.20 4.65 3.24 2.00 3.47 3.16 -24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.00 0.79 0.75 0.73 0.70 18.18%
Adjusted Per Share Value based on latest NOSH - 40,216
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.39 19.41 20.87 16.22 17.95 19.77 19.55 -0.54%
EPS 1.29 2.54 3.03 2.03 1.25 2.16 1.97 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5632 0.00 0.00 0.4941 0.4701 0.4554 0.4372 18.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.60 0.40 0.39 0.37 0.40 0.47 -
P/RPS 2.10 1.93 1.20 1.50 1.29 1.26 1.50 25.06%
P/EPS 31.62 14.78 8.25 12.04 18.59 11.53 14.87 65.13%
EY 3.16 6.77 12.13 8.31 5.38 8.68 6.72 -39.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.49 0.49 0.55 0.67 4.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 -
Price 0.69 0.65 0.53 0.35 0.37 0.40 0.38 -
P/RPS 2.23 2.09 1.59 1.35 1.29 1.26 1.21 50.15%
P/EPS 33.57 16.01 10.93 10.80 18.59 11.53 12.03 97.83%
EY 2.98 6.25 9.15 9.26 5.38 8.68 8.32 -49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.44 0.49 0.55 0.54 26.60%

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