[MERCURY] YoY Annualized Quarter 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- 1.46%
YoY- 287.04%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 48,796 47,713 37,074 38,153 36,149 33,854 29,572 8.69%
PBT 8,281 7,277 2,404 4,065 -1,649 645 726 49.97%
Tax -2,585 -2,697 -201 -184 -426 -565 -382 37.49%
NP 5,696 4,580 2,203 3,881 -2,075 80 344 59.58%
-
NP to SH 5,711 4,580 2,203 3,881 -2,075 80 344 59.65%
-
Tax Rate 31.22% 37.06% 8.36% 4.53% - 87.60% 52.62% -
Total Cost 43,100 43,133 34,871 34,272 38,224 33,774 29,228 6.68%
-
Net Worth 36,177 30,128 23,826 19,545 15,646 17,803 17,649 12.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,177 30,128 23,826 19,545 15,646 17,803 17,649 12.69%
NOSH 40,197 40,171 37,229 36,194 36,202 36,363 36,210 1.75%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.67% 9.60% 5.94% 10.17% -5.74% 0.24% 1.16% -
ROE 15.79% 15.20% 9.25% 19.86% -13.26% 0.45% 1.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 121.39 118.77 99.58 105.41 99.85 93.10 81.67 6.82%
EPS 14.18 11.40 5.92 10.73 -5.74 0.22 0.95 56.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.75 0.64 0.54 0.4322 0.4896 0.4874 10.75%
Adjusted Per Share Value based on latest NOSH - 36,171
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.89 74.20 57.66 59.34 56.22 52.65 45.99 8.69%
EPS 8.88 7.12 3.43 6.04 -3.23 0.12 0.53 59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5626 0.4686 0.3706 0.304 0.2433 0.2769 0.2745 12.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.65 0.37 0.51 0.44 0.51 0.46 0.78 -
P/RPS 0.54 0.31 0.51 0.42 0.51 0.49 0.96 -9.13%
P/EPS 4.58 3.25 8.62 4.10 -8.90 209.09 82.11 -38.16%
EY 21.86 30.81 11.60 24.37 -11.24 0.48 1.22 61.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.80 0.81 1.18 0.94 1.60 -12.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 21/02/08 01/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.69 0.37 0.50 0.44 0.51 0.54 0.81 -
P/RPS 0.57 0.31 0.50 0.42 0.51 0.58 0.99 -8.78%
P/EPS 4.86 3.25 8.45 4.10 -8.90 245.45 85.26 -37.93%
EY 20.59 30.81 11.83 24.37 -11.24 0.41 1.17 61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.78 0.81 1.18 1.10 1.66 -12.00%

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