[MERCURY] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 112.2%
YoY- 119.19%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 36,009 38,153 39,168 38,929 37,707 36,148 34,889 2.13%
PBT 2,099 2,186 -1,171 -1,038 -1,582 -1,649 35 1435.95%
Tax -28 -183 -500 -586 -509 -426 -492 -85.23%
NP 2,071 2,003 -1,671 -1,624 -2,091 -2,075 -457 -
-
NP to SH 3,950 3,882 208 255 -2,091 -2,075 -457 -
-
Tax Rate 1.33% 8.37% - - - - 1,405.71% -
Total Cost 33,938 36,150 40,839 40,553 39,798 38,223 35,346 -2.67%
-
Net Worth 19,871 19,532 18,476 17,559 15,535 15,596 18,271 5.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,871 19,532 18,476 17,559 15,535 15,596 18,271 5.76%
NOSH 36,521 36,171 36,121 36,182 35,714 36,161 36,123 0.73%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.75% 5.25% -4.27% -4.17% -5.55% -5.74% -1.31% -
ROE 19.88% 19.87% 1.13% 1.45% -13.46% -13.30% -2.50% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 98.60 105.48 108.43 107.59 105.58 99.96 96.58 1.39%
EPS 10.82 10.73 0.58 0.70 -5.85 -5.74 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.54 0.5115 0.4853 0.435 0.4313 0.5058 4.99%
Adjusted Per Share Value based on latest NOSH - 36,182
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 56.00 59.34 60.91 60.54 58.64 56.22 54.26 2.12%
EPS 6.14 6.04 0.32 0.40 -3.25 -3.23 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.309 0.3038 0.2873 0.2731 0.2416 0.2426 0.2842 5.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.44 0.44 0.53 0.51 0.50 0.51 0.51 -
P/RPS 0.45 0.42 0.49 0.47 0.47 0.51 0.53 -10.34%
P/EPS 4.07 4.10 92.04 72.37 -8.54 -8.89 -40.31 -
EY 24.58 24.39 1.09 1.38 -11.71 -11.25 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 1.04 1.05 1.15 1.18 1.01 -13.69%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.44 0.44 0.44 0.54 0.50 0.51 0.52 -
P/RPS 0.45 0.42 0.41 0.50 0.47 0.51 0.54 -11.45%
P/EPS 4.07 4.10 76.41 76.62 -8.54 -8.89 -41.10 -
EY 24.58 24.39 1.31 1.31 -11.71 -11.25 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 1.11 1.15 1.18 1.03 -14.81%

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