[MERCURY] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 480.0%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 43,580 31,868 40,444 34,208 30,392 27,600 29,496 6.71%
PBT 5,772 712 1,060 792 3,192 1,940 3,388 9.27%
Tax -1,308 -40 -660 -328 -924 -632 -1,428 -1.45%
NP 4,464 672 400 464 2,268 1,308 1,960 14.68%
-
NP to SH 4,464 672 400 464 2,268 1,308 1,960 14.68%
-
Tax Rate 22.66% 5.62% 62.26% 41.41% 28.95% 32.58% 42.15% -
Total Cost 39,116 31,196 40,044 33,744 28,124 26,292 27,536 6.01%
-
Net Worth 26,896 19,871 15,535 17,863 1,816,566 17,385 17,099 7.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 26,896 19,871 15,535 17,863 1,816,566 17,385 17,099 7.83%
NOSH 40,143 36,521 35,714 36,250 36,114 36,333 36,296 1.69%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.24% 2.11% 0.99% 1.36% 7.46% 4.74% 6.64% -
ROE 16.60% 3.38% 2.57% 2.60% 0.12% 7.52% 11.46% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 108.56 87.26 113.24 94.37 84.15 75.96 81.26 4.94%
EPS 11.12 1.84 1.12 1.28 6.28 3.60 5.40 12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.5441 0.435 0.4928 50.30 0.4785 0.4711 6.04%
Adjusted Per Share Value based on latest NOSH - 36,250
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 68.27 49.92 63.36 53.59 47.61 43.24 46.21 6.71%
EPS 6.99 1.05 0.63 0.73 3.55 2.05 3.07 14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.3113 0.2434 0.2799 28.458 0.2724 0.2679 7.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.40 0.44 0.50 0.50 0.63 0.45 0.86 -
P/RPS 0.37 0.50 0.44 0.53 0.75 0.59 1.06 -16.07%
P/EPS 3.60 23.91 44.64 39.06 10.03 12.50 15.93 -21.93%
EY 27.80 4.18 2.24 2.56 9.97 8.00 6.28 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 1.15 1.01 0.01 0.94 1.83 -16.94%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 29/05/07 31/05/06 27/05/05 28/05/04 30/05/03 31/05/02 -
Price 0.44 0.44 0.50 0.54 0.51 0.43 0.80 -
P/RPS 0.41 0.50 0.44 0.57 0.61 0.57 0.98 -13.50%
P/EPS 3.96 23.91 44.64 42.19 8.12 11.94 14.81 -19.71%
EY 25.27 4.18 2.24 2.37 12.31 8.37 6.75 24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 1.15 1.10 0.01 0.90 1.70 -14.57%

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