[MERCURY] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 81.2%
YoY- 19.07%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 12,677 12,465 11,539 11,359 9,390 10,405 9,146 5.58%
PBT 2,747 1,282 1,928 857 752 -2,605 -921 -
Tax -940 -455 -1,126 348 260 -57 -123 40.32%
NP 1,807 827 802 1,205 1,012 -2,662 -1,044 -
-
NP to SH 1,773 827 802 1,205 1,012 -2,662 -1,044 -
-
Tax Rate 34.22% 35.49% 58.40% -40.61% -34.57% - - -
Total Cost 10,870 11,638 10,737 10,154 8,378 13,067 10,190 1.08%
-
Net Worth 42,158 36,212 30,225 23,821 19,532 15,596 17,686 15.57%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 42,158 36,212 30,225 23,821 19,532 15,596 17,686 15.57%
NOSH 39,400 40,236 40,301 37,220 36,171 36,161 36,124 1.45%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.25% 6.63% 6.95% 10.61% 10.78% -25.58% -11.41% -
ROE 4.21% 2.28% 2.65% 5.06% 5.18% -17.07% -5.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.18 30.98 28.63 30.52 25.96 28.77 25.32 4.07%
EPS 4.50 2.06 2.00 3.24 2.80 -7.36 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.90 0.75 0.64 0.54 0.4313 0.4896 13.91%
Adjusted Per Share Value based on latest NOSH - 37,220
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.86 19.53 18.08 17.79 14.71 16.30 14.33 5.58%
EPS 2.78 1.30 1.26 1.89 1.59 -4.17 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6604 0.5673 0.4735 0.3732 0.306 0.2443 0.2771 15.56%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.65 0.37 0.51 0.44 0.51 0.46 -
P/RPS 2.49 2.10 1.29 1.67 1.69 1.77 1.82 5.36%
P/EPS 17.78 31.62 18.59 15.75 15.73 -6.93 -15.92 -
EY 5.63 3.16 5.38 6.35 6.36 -14.43 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.49 0.80 0.81 1.18 0.94 -3.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 25/02/09 21/02/08 01/03/07 28/02/06 28/02/05 -
Price 0.75 0.69 0.37 0.50 0.44 0.51 0.54 -
P/RPS 2.33 2.23 1.29 1.64 1.69 1.77 2.13 1.50%
P/EPS 16.67 33.57 18.59 15.44 15.73 -6.93 -18.69 -
EY 6.00 2.98 5.38 6.47 6.36 -14.43 -5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.49 0.78 0.81 1.18 1.10 -7.25%

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