[MERCURY] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 43.03%
YoY- -20.23%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,713 47,533 43,829 40,003 37,075 35,106 35,740 21.13%
PBT 7,276 6,205 5,107 3,669 2,404 2,299 2,363 110.93%
Tax -2,697 -1,223 -852 -518 -201 -289 -68 1050.10%
NP 4,579 4,982 4,255 3,151 2,203 2,010 2,295 58.15%
-
NP to SH 4,579 4,982 4,255 3,151 2,203 2,010 2,295 58.15%
-
Tax Rate 37.07% 19.71% 16.68% 14.12% 8.36% 12.57% 2.88% -
Total Cost 43,134 42,551 39,574 36,852 34,872 33,096 33,445 18.39%
-
Net Worth 30,225 29,284 28,110 26,896 23,821 22,046 19,681 32.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 30,225 29,284 28,110 26,896 23,821 22,046 19,681 32.93%
NOSH 40,301 40,115 40,158 40,143 37,220 36,141 35,869 8.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.60% 10.48% 9.71% 7.88% 5.94% 5.73% 6.42% -
ROE 15.15% 17.01% 15.14% 11.72% 9.25% 9.12% 11.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 118.39 118.49 109.14 99.65 99.61 97.14 99.64 12.12%
EPS 11.36 12.42 10.60 7.85 5.92 5.56 6.40 46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.67 0.64 0.61 0.5487 23.04%
Adjusted Per Share Value based on latest NOSH - 40,143
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.20 73.92 68.16 62.21 57.66 54.60 55.58 21.13%
EPS 7.12 7.75 6.62 4.90 3.43 3.13 3.57 58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4701 0.4554 0.4372 0.4183 0.3705 0.3429 0.3061 32.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.37 0.40 0.47 0.40 0.51 0.44 0.44 -
P/RPS 0.31 0.34 0.43 0.40 0.51 0.45 0.44 -20.73%
P/EPS 3.26 3.22 4.44 5.10 8.62 7.91 6.88 -39.08%
EY 30.71 31.05 22.54 19.62 11.61 12.64 14.54 64.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.67 0.60 0.80 0.72 0.80 -27.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 -
Price 0.37 0.40 0.38 0.44 0.50 0.54 0.44 -
P/RPS 0.31 0.34 0.35 0.44 0.50 0.56 0.44 -20.73%
P/EPS 3.26 3.22 3.59 5.61 8.45 9.71 6.88 -39.08%
EY 30.71 31.05 27.88 17.84 11.84 10.30 14.54 64.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.54 0.66 0.78 0.89 0.80 -27.77%

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