[MERCURY] YoY TTM 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- 112.2%
YoY- 119.19%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 48,099 43,829 35,740 38,929 34,864 30,356 29,688 8.36%
PBT 8,724 5,107 2,363 -1,038 -1,025 1,152 404 66.79%
Tax -3,357 -852 -68 -586 -304 -480 30 -
NP 5,367 4,255 2,295 -1,624 -1,329 672 434 52.01%
-
NP to SH 5,445 4,255 2,295 255 -1,329 672 434 52.37%
-
Tax Rate 38.48% 16.68% 2.88% - - 41.67% -7.43% -
Total Cost 42,732 39,574 33,445 40,553 36,193 29,684 29,254 6.51%
-
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 11.16% 9.71% 6.42% -4.17% -3.81% 2.21% 1.46% -
ROE 0.00% 15.14% 11.66% 1.45% -7.66% 3.59% 2.45% -
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 119.75 109.14 99.64 107.59 96.11 83.62 81.75 6.56%
EPS 13.56 10.60 6.40 0.70 -3.66 1.85 1.20 49.74%
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 75.35 68.66 55.99 60.99 54.62 47.56 46.51 8.36%
EPS 8.53 6.67 3.60 0.40 -2.08 1.05 0.68 52.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4404 0.3083 0.2751 0.2718 0.2929 0.2776 -
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 0.33 0.43 0.44 0.47 0.56 0.60 0.61 -9.72%
P/EPS 2.95 4.44 6.88 72.37 -14.74 27.01 41.84 -35.69%
EY 33.89 22.54 14.54 1.38 -6.78 3.70 2.39 55.51%
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 0.44 0.35 0.44 0.50 0.58 0.55 0.71 -7.65%
P/EPS 3.91 3.59 6.88 76.62 -15.29 24.85 48.53 -34.25%
EY 25.58 27.88 14.54 1.31 -6.54 4.02 2.06 52.11%
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