[MERCURY] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -41.9%
YoY- 800.0%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 40,003 37,075 35,106 35,740 36,009 38,153 39,168 1.41%
PBT 3,669 2,404 2,299 2,363 2,099 2,186 -1,171 -
Tax -518 -201 -289 -68 -28 -183 -500 2.38%
NP 3,151 2,203 2,010 2,295 2,071 2,003 -1,671 -
-
NP to SH 3,151 2,203 2,010 2,295 3,950 3,882 208 511.23%
-
Tax Rate 14.12% 8.36% 12.57% 2.88% 1.33% 8.37% - -
Total Cost 36,852 34,872 33,096 33,445 33,938 36,150 40,839 -6.61%
-
Net Worth 26,896 23,821 22,046 19,681 19,871 19,532 18,476 28.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 26,896 23,821 22,046 19,681 19,871 19,532 18,476 28.41%
NOSH 40,143 37,220 36,141 35,869 36,521 36,171 36,121 7.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.88% 5.94% 5.73% 6.42% 5.75% 5.25% -4.27% -
ROE 11.72% 9.25% 9.12% 11.66% 19.88% 19.87% 1.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.65 99.61 97.14 99.64 98.60 105.48 108.43 -5.46%
EPS 7.85 5.92 5.56 6.40 10.82 10.73 0.58 467.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.61 0.5487 0.5441 0.54 0.5115 19.69%
Adjusted Per Share Value based on latest NOSH - 35,869
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 62.21 57.66 54.60 55.58 56.00 59.34 60.91 1.41%
EPS 4.90 3.43 3.13 3.57 6.14 6.04 0.32 515.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.3705 0.3429 0.3061 0.309 0.3038 0.2873 28.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.51 0.44 0.44 0.44 0.44 0.53 -
P/RPS 0.40 0.51 0.45 0.44 0.45 0.42 0.49 -12.64%
P/EPS 5.10 8.62 7.91 6.88 4.07 4.10 92.04 -85.44%
EY 19.62 11.61 12.64 14.54 24.58 24.39 1.09 585.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.72 0.80 0.81 0.81 1.04 -30.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 21/02/08 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 -
Price 0.44 0.50 0.54 0.44 0.44 0.44 0.44 -
P/RPS 0.44 0.50 0.56 0.44 0.45 0.42 0.41 4.81%
P/EPS 5.61 8.45 9.71 6.88 4.07 4.10 76.41 -82.43%
EY 17.84 11.84 10.30 14.54 24.58 24.39 1.31 469.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.89 0.80 0.81 0.81 0.86 -16.16%

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