[MERCURY] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1766.35%
YoY- 287.08%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 35,106 35,740 36,009 38,153 39,168 38,929 37,707 -4.64%
PBT 2,299 2,363 2,099 2,186 -1,171 -1,038 -1,582 -
Tax -289 -68 -28 -183 -500 -586 -509 -31.40%
NP 2,010 2,295 2,071 2,003 -1,671 -1,624 -2,091 -
-
NP to SH 2,010 2,295 3,950 3,882 208 255 -2,091 -
-
Tax Rate 12.57% 2.88% 1.33% 8.37% - - - -
Total Cost 33,096 33,445 33,938 36,150 40,839 40,553 39,798 -11.55%
-
Net Worth 22,046 19,681 19,871 19,532 18,476 17,559 15,535 26.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 22,046 19,681 19,871 19,532 18,476 17,559 15,535 26.25%
NOSH 36,141 35,869 36,521 36,171 36,121 36,182 35,714 0.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.73% 6.42% 5.75% 5.25% -4.27% -4.17% -5.55% -
ROE 9.12% 11.66% 19.88% 19.87% 1.13% 1.45% -13.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.14 99.64 98.60 105.48 108.43 107.59 105.58 -5.39%
EPS 5.56 6.40 10.82 10.73 0.58 0.70 -5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5487 0.5441 0.54 0.5115 0.4853 0.435 25.25%
Adjusted Per Share Value based on latest NOSH - 36,171
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.60 55.58 56.00 59.34 60.91 60.54 58.64 -4.64%
EPS 3.13 3.57 6.14 6.04 0.32 0.40 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3429 0.3061 0.309 0.3038 0.2873 0.2731 0.2416 26.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.44 0.44 0.44 0.53 0.51 0.50 -
P/RPS 0.45 0.44 0.45 0.42 0.49 0.47 0.47 -2.85%
P/EPS 7.91 6.88 4.07 4.10 92.04 72.37 -8.54 -
EY 12.64 14.54 24.58 24.39 1.09 1.38 -11.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.81 0.81 1.04 1.05 1.15 -26.79%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 29/05/07 01/03/07 27/11/06 29/08/06 31/05/06 -
Price 0.54 0.44 0.44 0.44 0.44 0.54 0.50 -
P/RPS 0.56 0.44 0.45 0.42 0.41 0.50 0.47 12.37%
P/EPS 9.71 6.88 4.07 4.10 76.41 76.62 -8.54 -
EY 10.30 14.54 24.58 24.39 1.31 1.31 -11.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 0.81 0.81 0.86 1.11 1.15 -15.69%

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