[MERCURY] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.77%
YoY- -463.61%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,153 39,168 38,929 37,707 36,148 34,889 34,864 6.17%
PBT 2,186 -1,171 -1,038 -1,582 -1,649 35 -1,025 -
Tax -183 -500 -586 -509 -426 -492 -304 -28.64%
NP 2,003 -1,671 -1,624 -2,091 -2,075 -457 -1,329 -
-
NP to SH 3,882 208 255 -2,091 -2,075 -457 -1,329 -
-
Tax Rate 8.37% - - - - 1,405.71% - -
Total Cost 36,150 40,839 40,553 39,798 38,223 35,346 36,193 -0.07%
-
Net Worth 19,532 18,476 17,559 15,535 15,596 18,271 17,347 8.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,532 18,476 17,559 15,535 15,596 18,271 17,347 8.20%
NOSH 36,171 36,121 36,182 35,714 36,161 36,123 36,275 -0.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.25% -4.27% -4.17% -5.55% -5.74% -1.31% -3.81% -
ROE 19.87% 1.13% 1.45% -13.46% -13.30% -2.50% -7.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.48 108.43 107.59 105.58 99.96 96.58 96.11 6.38%
EPS 10.73 0.58 0.70 -5.85 -5.74 -1.27 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5115 0.4853 0.435 0.4313 0.5058 0.4782 8.41%
Adjusted Per Share Value based on latest NOSH - 35,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.34 60.91 60.54 58.64 56.22 54.26 54.22 6.18%
EPS 6.04 0.32 0.40 -3.25 -3.23 -0.71 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.2873 0.2731 0.2416 0.2426 0.2842 0.2698 8.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.53 0.51 0.50 0.51 0.51 0.54 -
P/RPS 0.42 0.49 0.47 0.47 0.51 0.53 0.56 -17.40%
P/EPS 4.10 92.04 72.37 -8.54 -8.89 -40.31 -14.74 -
EY 24.39 1.09 1.38 -11.71 -11.25 -2.48 -6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 1.05 1.15 1.18 1.01 1.13 -19.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.44 0.44 0.54 0.50 0.51 0.52 0.56 -
P/RPS 0.42 0.41 0.50 0.47 0.51 0.54 0.58 -19.31%
P/EPS 4.10 76.41 76.62 -8.54 -8.89 -41.10 -15.29 -
EY 24.39 1.31 1.31 -11.71 -11.25 -2.43 -6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.11 1.15 1.18 1.03 1.17 -21.68%

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