[MERCURY] YoY Annualized Quarter 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- 119.28%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 41,720 43,580 31,868 40,444 34,208 30,392 27,600 7.12%
PBT 6,976 5,772 712 1,060 792 3,192 1,940 23.75%
Tax -1,764 -1,308 -40 -660 -328 -924 -632 18.63%
NP 5,212 4,464 672 400 464 2,268 1,308 25.88%
-
NP to SH 5,212 4,464 672 400 464 2,268 1,308 25.88%
-
Tax Rate 25.29% 22.66% 5.62% 62.26% 41.41% 28.95% 32.58% -
Total Cost 36,508 39,116 31,196 40,044 33,744 28,124 26,292 5.61%
-
Net Worth 31,770 26,896 19,871 15,535 17,863 1,816,566 17,385 10.56%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 31,770 26,896 19,871 15,535 17,863 1,816,566 17,385 10.56%
NOSH 40,216 40,143 36,521 35,714 36,250 36,114 36,333 1.70%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.49% 10.24% 2.11% 0.99% 1.36% 7.46% 4.74% -
ROE 16.41% 16.60% 3.38% 2.57% 2.60% 0.12% 7.52% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 103.74 108.56 87.26 113.24 94.37 84.15 75.96 5.32%
EPS 12.96 11.12 1.84 1.12 1.28 6.28 3.60 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.67 0.5441 0.435 0.4928 50.30 0.4785 8.70%
Adjusted Per Share Value based on latest NOSH - 35,714
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 65.36 68.27 49.92 63.36 53.59 47.61 43.24 7.12%
EPS 8.17 6.99 1.05 0.63 0.73 3.55 2.05 25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4977 0.4214 0.3113 0.2434 0.2799 28.458 0.2724 10.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.40 0.44 0.50 0.50 0.63 0.45 -
P/RPS 0.38 0.37 0.50 0.44 0.53 0.75 0.59 -7.06%
P/EPS 3.01 3.60 23.91 44.64 39.06 10.03 12.50 -21.10%
EY 33.23 27.80 4.18 2.24 2.56 9.97 8.00 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.81 1.15 1.01 0.01 0.94 -10.28%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 22/05/08 29/05/07 31/05/06 27/05/05 28/05/04 30/05/03 -
Price 0.35 0.44 0.44 0.50 0.54 0.51 0.43 -
P/RPS 0.34 0.41 0.50 0.44 0.57 0.61 0.57 -8.24%
P/EPS 2.70 3.96 23.91 44.64 42.19 8.12 11.94 -21.92%
EY 37.03 25.27 4.18 2.24 2.37 12.31 8.37 28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.81 1.15 1.10 0.01 0.90 -11.23%

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