[MERCURY] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1720.0%
YoY- 446.01%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 13,419 12,568 8,742 9,011 7,789 7,733 7,647 9.81%
PBT 2,915 1,768 330 66 -478 592 479 35.08%
Tax -1,045 -499 -165 -125 -48 -160 -134 40.77%
NP 1,870 1,269 165 -59 -526 432 345 32.50%
-
NP to SH 1,948 1,269 165 1,820 -526 432 345 33.40%
-
Tax Rate 35.85% 28.22% 50.00% 189.39% - 27.03% 27.97% -
Total Cost 11,549 11,299 8,577 9,070 8,315 7,301 7,302 7.93%
-
Net Worth 0 28,110 19,681 17,559 17,347 18,695 17,722 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 0 28,110 19,681 17,559 17,347 18,695 17,722 -
NOSH 40,164 40,158 35,869 36,182 36,275 36,302 36,315 1.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.94% 10.10% 1.89% -0.65% -6.75% 5.59% 4.51% -
ROE 0.00% 4.51% 0.84% 10.36% -3.03% 2.31% 1.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 33.41 31.30 24.37 24.90 21.47 21.30 21.06 7.98%
EPS 4.65 3.16 0.46 5.03 -1.45 1.19 0.95 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.70 0.5487 0.4853 0.4782 0.515 0.488 -
Adjusted Per Share Value based on latest NOSH - 36,182
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.87 19.55 13.60 14.01 12.11 12.03 11.89 9.82%
EPS 3.03 1.97 0.26 2.83 -0.82 0.67 0.54 33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4372 0.3061 0.2731 0.2698 0.2908 0.2756 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.40 0.47 0.44 0.51 0.54 0.50 0.50 -
P/RPS 1.20 1.50 1.81 2.05 2.51 2.35 2.37 -10.71%
P/EPS 8.25 14.87 95.65 10.14 -37.24 42.02 52.63 -26.54%
EY 12.13 6.72 1.05 9.86 -2.69 2.38 1.90 36.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.80 1.05 1.13 0.97 1.02 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 22/08/08 23/08/07 29/08/06 29/08/05 17/09/04 29/08/03 -
Price 0.53 0.38 0.44 0.54 0.56 0.46 0.58 -
P/RPS 1.59 1.21 1.81 2.17 2.61 2.16 2.75 -8.71%
P/EPS 10.93 12.03 95.65 10.74 -38.62 38.66 61.05 -24.90%
EY 9.15 8.32 1.05 9.31 -2.59 2.59 1.64 33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.54 0.80 1.11 1.17 0.89 1.19 -

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