[MERCURY] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 145.22%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,677 12,804 12,254 12,457 12,465 12,482 13,419 -3.71%
PBT 2,747 2,295 2,154 2,667 1,282 2,330 2,915 -3.86%
Tax -940 -610 -541 -639 -455 -644 -1,045 -6.79%
NP 1,807 1,685 1,613 2,028 827 1,686 1,870 -2.25%
-
NP to SH 1,773 1,665 1,582 2,028 827 1,632 1,948 -6.06%
-
Tax Rate 34.22% 26.58% 25.12% 23.96% 35.49% 27.64% 35.85% -
Total Cost 10,870 11,119 10,641 10,429 11,638 10,796 11,549 -3.94%
-
Net Worth 42,158 40,929 38,959 38,150 36,212 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,158 40,929 38,959 38,150 36,212 0 0 -
NOSH 39,400 39,737 39,353 40,158 40,236 40,197 40,164 -1.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.25% 13.16% 13.16% 16.28% 6.63% 13.51% 13.94% -
ROE 4.21% 4.07% 4.06% 5.32% 2.28% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.18 32.22 31.14 31.02 30.98 31.05 33.41 -2.46%
EPS 4.50 4.19 4.02 5.05 2.06 4.20 4.65 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 0.99 0.95 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,158
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.86 20.06 19.20 19.51 19.53 19.55 21.02 -3.70%
EPS 2.78 2.61 2.48 3.18 1.30 2.56 3.05 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6604 0.6412 0.6103 0.5977 0.5673 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.68 0.66 0.67 0.65 0.60 0.40 -
P/RPS 2.49 2.11 2.12 2.16 2.10 1.93 1.20 62.46%
P/EPS 17.78 16.23 16.42 13.27 31.62 14.78 8.25 66.61%
EY 5.63 6.16 6.09 7.54 3.16 6.77 12.13 -39.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.67 0.71 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 -
Price 0.75 0.75 0.67 0.69 0.69 0.65 0.53 -
P/RPS 2.33 2.33 2.15 2.22 2.23 2.09 1.59 28.92%
P/EPS 16.67 17.90 16.67 13.66 33.57 16.01 10.93 32.39%
EY 6.00 5.59 6.00 7.32 2.98 6.25 9.15 -24.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.68 0.73 0.77 0.00 0.00 -

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