[MERCURY] YoY Cumulative 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- 45.0%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 10,895 7,967 10,111 8,552 7,598 6,900 7,374 6.71%
PBT 1,443 178 265 198 798 485 847 9.27%
Tax -327 -10 -165 -82 -231 -158 -357 -1.45%
NP 1,116 168 100 116 567 327 490 14.68%
-
NP to SH 1,116 168 100 116 567 327 490 14.68%
-
Tax Rate 22.66% 5.62% 62.26% 41.41% 28.95% 32.58% 42.15% -
Total Cost 9,779 7,799 10,011 8,436 7,031 6,573 6,884 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 4.15% 0.85% 0.64% 0.65% 0.03% 1.88% 2.87% -
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 27.14 21.81 28.31 23.59 21.04 18.99 20.32 4.93%
EPS 2.78 0.46 0.28 0.32 1.57 0.90 1.35 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 17.07 12.48 15.84 13.40 11.90 10.81 11.55 6.72%
EPS 1.75 0.26 0.16 0.18 0.89 0.51 0.77 14.64%
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 1.47 2.02 1.77 2.12 2.99 2.37 4.23 -16.13%
P/EPS 14.39 95.65 178.57 156.25 40.13 50.00 63.70 -21.94%
EY 6.95 1.05 0.56 0.64 2.49 2.00 1.57 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 1.62 2.02 1.77 2.29 2.42 2.26 3.94 -13.75%
P/EPS 15.83 95.65 178.57 168.75 32.48 47.78 59.26 -19.73%
EY 6.32 1.05 0.56 0.59 3.08 2.09 1.69 24.56%
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