[MERCURY] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.9%
YoY- 616.52%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 49,534 49,424 47,698 46,926 33,416 38,244 32,684 7.17%
PBT 9,730 9,420 9,318 6,424 1,016 662 -560 -
Tax -2,420 -2,360 -2,972 -1,652 -350 -580 -260 45.01%
NP 7,310 7,060 6,346 4,772 666 82 -820 -
-
NP to SH 7,310 7,222 6,502 4,772 666 3,840 -820 -
-
Tax Rate 24.87% 25.05% 31.90% 25.72% 34.45% 87.61% - -
Total Cost 42,224 42,364 41,352 42,154 32,750 38,162 33,504 3.92%
-
Net Worth 44,582 40,716 0 28,117 19,860 17,547 17,350 17.02%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 64 - - - - - - -
Div Payout % 0.88% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 44,582 40,716 0 28,117 19,860 17,547 17,350 17.02%
NOSH 40,164 41,127 40,185 40,168 36,195 36,158 36,283 1.70%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.76% 14.28% 13.30% 10.17% 1.99% 0.21% -2.51% -
ROE 16.40% 17.74% 0.00% 16.97% 3.35% 21.88% -4.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 123.33 120.17 118.69 116.82 92.32 105.77 90.08 5.37%
EPS 18.20 17.56 15.80 11.88 1.84 10.62 -2.26 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.99 0.00 0.70 0.5487 0.4853 0.4782 15.06%
Adjusted Per Share Value based on latest NOSH - 40,158
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 77.04 76.86 74.18 72.98 51.97 59.48 50.83 7.17%
EPS 11.37 11.23 10.11 7.42 1.04 5.97 -1.28 -
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6934 0.6332 0.00 0.4373 0.3089 0.2729 0.2698 17.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.88 0.66 0.40 0.47 0.44 0.51 0.54 -
P/RPS 0.71 0.55 0.34 0.40 0.48 0.48 0.60 2.84%
P/EPS 4.84 3.76 2.47 3.96 23.91 4.80 -23.89 -
EY 20.68 26.61 40.45 25.28 4.18 20.82 -4.19 -
DY 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.00 0.67 0.80 1.05 1.13 -5.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 21/08/09 22/08/08 23/08/07 29/08/06 29/08/05 -
Price 0.81 0.67 0.53 0.38 0.44 0.54 0.56 -
P/RPS 0.66 0.56 0.45 0.33 0.48 0.51 0.62 1.04%
P/EPS 4.45 3.82 3.28 3.20 23.91 5.08 -24.78 -
EY 22.47 26.21 30.53 31.26 4.18 19.67 -4.04 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.00 0.54 0.80 1.11 1.17 -7.55%

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