[MERCURY] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 65.61%
YoY- -180.74%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,929 37,707 36,148 34,889 34,864 34,808 33,854 9.78%
PBT -1,038 -1,582 -1,649 35 -1,025 45 645 -
Tax -586 -509 -426 -492 -304 -416 -565 2.46%
NP -1,624 -2,091 -2,075 -457 -1,329 -371 80 -
-
NP to SH 255 -2,091 -2,075 -457 -1,329 -371 80 117.04%
-
Tax Rate - - - 1,405.71% - 924.44% 87.60% -
Total Cost 40,553 39,798 38,223 35,346 36,193 35,179 33,774 13.00%
-
Net Worth 17,559 15,535 15,596 18,271 17,347 17,863 17,686 -0.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 17,559 15,535 15,596 18,271 17,347 17,863 17,686 -0.48%
NOSH 36,182 35,714 36,161 36,123 36,275 36,250 36,124 0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.17% -5.55% -5.74% -1.31% -3.81% -1.07% 0.24% -
ROE 1.45% -13.46% -13.30% -2.50% -7.66% -2.08% 0.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 107.59 105.58 99.96 96.58 96.11 96.02 93.71 9.67%
EPS 0.70 -5.85 -5.74 -1.27 -3.66 -1.02 0.22 116.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.435 0.4313 0.5058 0.4782 0.4928 0.4896 -0.58%
Adjusted Per Share Value based on latest NOSH - 36,123
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.99 59.07 56.63 54.66 54.62 54.53 53.03 9.80%
EPS 0.40 -3.28 -3.25 -0.72 -2.08 -0.58 0.13 111.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2434 0.2443 0.2862 0.2718 0.2799 0.2771 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.50 0.51 0.51 0.54 0.50 0.46 -
P/RPS 0.47 0.47 0.51 0.53 0.56 0.52 0.49 -2.74%
P/EPS 72.37 -8.54 -8.89 -40.31 -14.74 -48.85 207.72 -50.58%
EY 1.38 -11.71 -11.25 -2.48 -6.78 -2.05 0.48 102.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 1.18 1.01 1.13 1.01 0.94 7.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.54 0.50 0.51 0.52 0.56 0.54 0.54 -
P/RPS 0.50 0.47 0.51 0.54 0.58 0.56 0.58 -9.44%
P/EPS 76.62 -8.54 -8.89 -41.10 -15.29 -52.76 243.84 -53.87%
EY 1.31 -11.71 -11.25 -2.43 -6.54 -1.90 0.41 117.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.18 1.03 1.17 1.10 1.10 0.60%

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