[MERCURY] YoY Cumulative 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- 113.8%
YoY- 616.52%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 24,767 24,712 23,849 23,463 16,708 19,122 16,342 7.17%
PBT 4,865 4,710 4,659 3,212 508 331 -280 -
Tax -1,210 -1,180 -1,486 -826 -175 -290 -130 45.01%
NP 3,655 3,530 3,173 2,386 333 41 -410 -
-
NP to SH 3,655 3,611 3,251 2,386 333 1,920 -410 -
-
Tax Rate 24.87% 25.05% 31.90% 25.72% 34.45% 87.61% - -
Total Cost 21,112 21,182 20,676 21,077 16,375 19,081 16,752 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 32 - - - - - - -
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 8.20% 8.87% 0.00% 8.49% 1.68% 10.94% -2.36% -
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 61.66 60.09 59.35 58.41 46.16 52.88 45.04 5.37%
EPS 9.10 8.78 7.90 5.94 0.92 5.31 -1.13 -
DPS 0.08 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 38.52 38.43 37.09 36.49 25.98 29.74 25.42 7.16%
EPS 5.68 5.62 5.06 3.71 0.52 2.99 -0.64 -
DPS 0.05 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 1.43 1.10 0.67 0.80 0.95 0.96 1.20 2.96%
P/EPS 9.67 7.52 4.94 7.91 47.83 9.60 -47.79 -
EY 10.34 13.30 20.23 12.64 2.09 10.41 -2.09 -
DY 0.09 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 1.31 1.12 0.89 0.65 0.95 1.02 1.24 0.91%
P/EPS 8.90 7.63 6.55 6.40 47.83 10.17 -49.56 -
EY 11.23 13.10 15.26 15.63 2.09 9.83 -2.02 -
DY 0.10 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