[MERCURY] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 243.17%
YoY- -47.78%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 36,174 25,715 28,763 25,744 24,708 21,577 22,865 7.93%
PBT 5,349 1,547 1,434 956 1,566 1,422 2,081 17.02%
Tax -1,571 -549 -444 -369 -442 -520 -1,000 7.81%
NP 3,778 998 990 587 1,124 902 1,081 23.16%
-
NP to SH 3,778 998 2,869 587 1,124 902 1,081 23.16%
-
Tax Rate 29.37% 35.49% 30.96% 38.60% 28.22% 36.57% 48.05% -
Total Cost 32,396 24,717 27,773 25,157 23,584 20,675 21,784 6.83%
-
Net Worth 29,339 22,137 18,505 18,327 18,735 17,909 17,625 8.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,339 22,137 18,505 18,327 18,735 17,909 17,625 8.85%
NOSH 40,191 36,290 36,179 36,234 36,141 36,224 36,153 1.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.44% 3.88% 3.44% 2.28% 4.55% 4.18% 4.73% -
ROE 12.88% 4.51% 15.50% 3.20% 6.00% 5.04% 6.13% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.00 70.86 79.50 71.05 68.36 59.56 63.24 6.05%
EPS 9.40 2.75 7.93 1.62 3.11 2.49 2.99 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.61 0.5115 0.5058 0.5184 0.4944 0.4875 6.95%
Adjusted Per Share Value based on latest NOSH - 36,123
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 56.26 39.99 44.73 40.04 38.43 33.56 35.56 7.93%
EPS 5.88 1.55 4.46 0.91 1.75 1.40 1.68 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4563 0.3443 0.2878 0.285 0.2914 0.2785 0.2741 8.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 0.44 0.53 0.51 0.47 0.51 0.53 -
P/RPS 0.44 0.62 0.67 0.72 0.69 0.86 0.84 -10.20%
P/EPS 4.26 16.00 6.68 31.48 15.11 20.48 17.73 -21.13%
EY 23.50 6.25 14.96 3.18 6.62 4.88 5.64 26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 1.04 1.01 0.91 1.03 1.09 -10.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 27/11/06 29/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.40 0.54 0.44 0.52 0.50 0.76 0.50 -
P/RPS 0.44 0.76 0.55 0.73 0.73 1.28 0.79 -9.28%
P/EPS 4.26 19.64 5.55 32.10 16.08 30.52 16.72 -20.36%
EY 23.50 5.09 18.02 3.12 6.22 3.28 5.98 25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.89 0.86 1.03 0.96 1.54 1.03 -9.91%

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