[MERCURY] YoY TTM 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- -18.43%
YoY- 145.51%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,870 47,533 35,106 39,168 34,889 32,703 29,170 8.59%
PBT 8,917 6,205 2,299 -1,171 35 870 151 97.21%
Tax -3,256 -1,223 -289 -500 -492 -304 114 -
NP 5,661 4,982 2,010 -1,671 -457 566 265 66.49%
-
NP to SH 5,685 4,982 2,010 208 -457 566 265 66.61%
-
Tax Rate 36.51% 19.71% 12.57% - 1,405.71% 34.94% -75.50% -
Total Cost 42,209 42,551 33,096 40,839 35,346 32,137 28,905 6.50%
-
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 11.83% 10.48% 5.73% -4.27% -1.31% 1.73% 0.91% -
ROE 0.00% 17.01% 9.12% 1.13% -2.50% 3.06% 1.49% -
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 119.09 118.49 97.14 108.43 96.58 91.57 80.82 6.66%
EPS 14.14 12.42 5.56 0.58 -1.27 1.58 0.73 63.80%
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 74.99 74.46 55.00 61.36 54.66 51.23 45.70 8.59%
EPS 8.91 7.80 3.15 0.33 -0.72 0.89 0.42 66.30%
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 0.50 0.34 0.45 0.49 0.53 0.51 0.63 -3.77%
P/EPS 4.24 3.22 7.91 92.04 -40.31 29.66 69.46 -37.22%
EY 23.57 31.05 12.64 1.09 -2.48 3.37 1.44 59.27%
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 0.55 0.34 0.56 0.41 0.54 0.55 0.94 -8.53%
P/EPS 4.60 3.22 9.71 76.41 -41.10 31.55 103.51 -40.45%
EY 21.76 31.05 10.30 1.31 -2.43 3.17 0.97 67.85%
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