[MERCURY] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 199.7%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 37,516 36,332 36,174 25,715 28,763 25,744 24,708 7.20%
PBT 7,004 6,978 5,349 1,547 1,434 956 1,566 28.34%
Tax -1,790 -2,130 -1,571 -549 -444 -369 -442 26.23%
NP 5,214 4,848 3,778 998 990 587 1,124 29.12%
-
NP to SH 5,275 4,883 3,778 998 2,869 587 1,124 29.37%
-
Tax Rate 25.56% 30.52% 29.37% 35.49% 30.96% 38.60% 28.22% -
Total Cost 32,302 31,484 32,396 24,717 27,773 25,157 23,584 5.38%
-
Net Worth 41,858 0 29,339 22,137 18,505 18,327 18,735 14.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 41,858 0 29,339 22,137 18,505 18,327 18,735 14.33%
NOSH 40,639 40,189 40,191 36,290 36,179 36,234 36,141 1.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.90% 13.34% 10.44% 3.88% 3.44% 2.28% 4.55% -
ROE 12.60% 0.00% 12.88% 4.51% 15.50% 3.20% 6.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 92.31 90.40 90.00 70.86 79.50 71.05 68.36 5.13%
EPS 12.98 12.07 9.40 2.75 7.93 1.62 3.11 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.00 0.73 0.61 0.5115 0.5058 0.5184 12.11%
Adjusted Per Share Value based on latest NOSH - 36,141
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.34 56.50 56.26 39.99 44.73 40.04 38.43 7.20%
EPS 8.20 7.59 5.88 1.55 4.46 0.91 1.75 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.00 0.4563 0.3443 0.2878 0.285 0.2914 14.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.60 0.40 0.44 0.53 0.51 0.47 -
P/RPS 0.74 0.66 0.44 0.62 0.67 0.72 0.69 1.17%
P/EPS 5.24 4.94 4.26 16.00 6.68 31.48 15.11 -16.17%
EY 19.09 20.25 23.50 6.25 14.96 3.18 6.62 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.55 0.72 1.04 1.01 0.91 -5.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 23/11/09 25/11/08 26/11/07 27/11/06 29/11/05 30/11/04 -
Price 0.75 0.65 0.40 0.54 0.44 0.52 0.50 -
P/RPS 0.81 0.72 0.44 0.76 0.55 0.73 0.73 1.74%
P/EPS 5.78 5.35 4.26 19.64 5.55 32.10 16.08 -15.67%
EY 17.31 18.69 23.50 5.09 18.02 3.12 6.22 18.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.55 0.89 0.86 1.03 0.96 -4.46%

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