[MERCURY] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -41.9%
YoY- 800.0%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 49,658 48,099 43,829 35,740 38,929 34,864 30,356 8.54%
PBT 8,402 8,724 5,107 2,363 -1,038 -1,025 1,152 39.23%
Tax -2,279 -3,357 -852 -68 -586 -304 -480 29.62%
NP 6,123 5,367 4,255 2,295 -1,624 -1,329 672 44.49%
-
NP to SH 6,069 5,445 4,255 2,295 255 -1,329 672 44.28%
-
Tax Rate 27.12% 38.48% 16.68% 2.88% - - 41.67% -
Total Cost 43,535 42,732 39,574 33,445 40,553 36,193 29,684 6.58%
-
Net Worth 38,959 0 28,110 19,681 17,559 17,347 18,695 13.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 38,959 0 28,110 19,681 17,559 17,347 18,695 13.01%
NOSH 39,353 40,164 40,158 35,869 36,182 36,275 36,302 1.35%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.33% 11.16% 9.71% 6.42% -4.17% -3.81% 2.21% -
ROE 15.58% 0.00% 15.14% 11.66% 1.45% -7.66% 3.59% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 126.19 119.75 109.14 99.64 107.59 96.11 83.62 7.09%
EPS 15.42 13.56 10.60 6.40 0.70 -3.66 1.85 42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.00 0.70 0.5487 0.4853 0.4782 0.515 11.50%
Adjusted Per Share Value based on latest NOSH - 35,869
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 77.23 74.80 68.16 55.58 60.54 54.22 47.21 8.54%
EPS 9.44 8.47 6.62 3.57 0.40 -2.07 1.05 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.00 0.4372 0.3061 0.2731 0.2698 0.2908 13.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.66 0.40 0.47 0.44 0.51 0.54 0.50 -
P/RPS 0.52 0.33 0.43 0.44 0.47 0.56 0.60 -2.35%
P/EPS 4.28 2.95 4.44 6.88 72.37 -14.74 27.01 -26.42%
EY 23.37 33.89 22.54 14.54 1.38 -6.78 3.70 35.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.67 0.80 1.05 1.13 0.97 -5.97%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 22/08/08 23/08/07 29/08/06 29/08/05 17/09/04 -
Price 0.67 0.53 0.38 0.44 0.54 0.56 0.46 -
P/RPS 0.53 0.44 0.35 0.44 0.50 0.58 0.55 -0.61%
P/EPS 4.34 3.91 3.59 6.88 76.62 -15.29 24.85 -25.22%
EY 23.02 25.58 27.88 14.54 1.31 -6.54 4.02 33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.54 0.80 1.11 1.17 0.89 -4.38%

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