[MERCURY] YoY 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- 289.54%
YoY- 697.6%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 12,711 9,007 9,641 9,402 9,377 7,030 7,548 9.06%
PBT 2,137 1,039 1,103 1,236 176 458 711 20.11%
Tax -745 -374 -153 -239 -51 -227 -311 15.65%
NP 1,392 665 950 997 125 231 400 23.07%
-
NP to SH 1,392 665 950 997 125 231 400 23.07%
-
Tax Rate 34.86% 36.00% 13.87% 19.34% 28.98% 49.56% 43.74% -
Total Cost 11,319 8,342 8,691 8,405 9,252 6,799 7,148 7.95%
-
Net Worth 29,284 22,046 18,476 18,271 18,514 17,844 17,567 8.88%
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 29,284 22,046 18,476 18,271 18,514 17,844 17,567 8.88%
NOSH 40,115 36,141 36,121 36,123 35,714 36,093 36,036 1.80%
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 10.95% 7.38% 9.85% 10.60% 1.33% 3.29% 5.30% -
ROE 4.75% 3.02% 5.14% 5.46% 0.68% 1.29% 2.28% -
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 31.69 24.92 26.69 26.03 26.26 19.48 20.95 7.13%
EPS 3.47 1.84 2.63 2.76 0.35 0.64 1.11 20.89%
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 19.91 14.11 15.10 14.73 14.69 11.01 11.82 9.07%
EPS 2.18 1.04 1.49 1.56 0.20 0.36 0.63 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4588 0.3454 0.2894 0.2862 0.29 0.2796 0.2752 8.88%
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 1.26 1.77 1.99 1.96 1.79 2.62 2.53 -10.95%
P/EPS 11.53 23.91 20.15 18.48 134.29 79.69 47.75 -21.07%
EY 8.68 4.18 4.96 5.41 0.74 1.25 2.09 26.75%
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 1.26 2.17 1.65 2.00 1.90 3.90 2.39 -10.11%
P/EPS 11.53 29.35 16.73 18.84 142.86 118.75 45.05 -20.30%
EY 8.68 3.41 5.98 5.31 0.70 0.84 2.22 25.48%
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