[MERCURY] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 35.04%
YoY- 85.4%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 50,251 49,658 48,099 43,829 35,740 38,929 34,864 6.27%
PBT 9,814 8,402 8,724 5,107 2,363 -1,038 -1,025 -
Tax -2,515 -2,279 -3,357 -852 -68 -586 -304 42.19%
NP 7,299 6,123 5,367 4,255 2,295 -1,624 -1,329 -
-
NP to SH 7,299 6,069 5,445 4,255 2,295 255 -1,329 -
-
Tax Rate 25.63% 27.12% 38.48% 16.68% 2.88% - - -
Total Cost 42,952 43,535 42,732 39,574 33,445 40,553 36,193 2.89%
-
Net Worth 44,621 38,959 0 28,110 19,681 17,559 17,347 17.04%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 44,621 38,959 0 28,110 19,681 17,559 17,347 17.04%
NOSH 40,199 39,353 40,164 40,158 35,869 36,182 36,275 1.72%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.53% 12.33% 11.16% 9.71% 6.42% -4.17% -3.81% -
ROE 16.36% 15.58% 0.00% 15.14% 11.66% 1.45% -7.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 125.01 126.19 119.75 109.14 99.64 107.59 96.11 4.47%
EPS 18.16 15.42 13.56 10.60 6.40 0.70 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.99 0.00 0.70 0.5487 0.4853 0.4782 15.06%
Adjusted Per Share Value based on latest NOSH - 40,158
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 78.15 77.23 74.80 68.16 55.58 60.54 54.22 6.27%
EPS 11.35 9.44 8.47 6.62 3.57 0.40 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6939 0.6059 0.00 0.4372 0.3061 0.2731 0.2698 17.04%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.88 0.66 0.40 0.47 0.44 0.51 0.54 -
P/RPS 0.70 0.52 0.33 0.43 0.44 0.47 0.56 3.78%
P/EPS 4.85 4.28 2.95 4.44 6.88 72.37 -14.74 -
EY 20.63 23.37 33.89 22.54 14.54 1.38 -6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.00 0.67 0.80 1.05 1.13 -5.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 23/08/10 21/08/09 22/08/08 23/08/07 29/08/06 29/08/05 -
Price 0.81 0.67 0.53 0.38 0.44 0.54 0.56 -
P/RPS 0.65 0.53 0.44 0.35 0.44 0.50 0.58 1.91%
P/EPS 4.46 4.34 3.91 3.59 6.88 76.62 -15.29 -
EY 22.42 23.02 25.58 27.88 14.54 1.31 -6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.00 0.54 0.80 1.11 1.17 -7.55%

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