[MERCURY] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -47.8%
YoY- -4.71%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,482 12,711 9,007 9,641 9,402 9,377 7,030 10.03%
PBT 2,330 2,137 1,039 1,103 1,236 176 458 31.11%
Tax -644 -745 -374 -153 -239 -51 -227 18.96%
NP 1,686 1,392 665 950 997 125 231 39.23%
-
NP to SH 1,632 1,392 665 950 997 125 231 38.48%
-
Tax Rate 27.64% 34.86% 36.00% 13.87% 19.34% 28.98% 49.56% -
Total Cost 10,796 11,319 8,342 8,691 8,405 9,252 6,799 8.00%
-
Net Worth 0 29,284 22,046 18,476 18,271 18,514 17,844 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 29,284 22,046 18,476 18,271 18,514 17,844 -
NOSH 40,197 40,115 36,141 36,121 36,123 35,714 36,093 1.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.51% 10.95% 7.38% 9.85% 10.60% 1.33% 3.29% -
ROE 0.00% 4.75% 3.02% 5.14% 5.46% 0.68% 1.29% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.05 31.69 24.92 26.69 26.03 26.26 19.48 8.07%
EPS 4.20 3.47 1.84 2.63 2.76 0.35 0.64 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.61 0.5115 0.5058 0.5184 0.4944 -
Adjusted Per Share Value based on latest NOSH - 36,121
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.55 19.91 14.11 15.10 14.73 14.69 11.01 10.03%
EPS 2.56 2.18 1.04 1.49 1.56 0.20 0.36 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4588 0.3454 0.2894 0.2862 0.29 0.2796 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.60 0.40 0.44 0.53 0.51 0.47 0.51 -
P/RPS 1.93 1.26 1.77 1.99 1.96 1.79 2.62 -4.96%
P/EPS 14.78 11.53 23.91 20.15 18.48 134.29 79.69 -24.46%
EY 6.77 8.68 4.18 4.96 5.41 0.74 1.25 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.72 1.04 1.01 0.91 1.03 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 25/11/08 26/11/07 27/11/06 29/11/05 30/11/04 28/11/03 -
Price 0.65 0.40 0.54 0.44 0.52 0.50 0.76 -
P/RPS 2.09 1.26 2.17 1.65 2.00 1.90 3.90 -9.86%
P/EPS 16.01 11.53 29.35 16.73 18.84 142.86 118.75 -28.37%
EY 6.25 8.68 3.41 5.98 5.31 0.70 0.84 39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.89 0.86 1.03 0.96 1.54 -

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