[MERCURY] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17.09%
YoY- 147.86%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 49,753 49,980 47,870 47,533 35,106 39,168 34,889 6.09%
PBT 9,919 8,347 8,917 6,205 2,299 -1,171 35 156.18%
Tax -2,551 -2,245 -3,256 -1,223 -289 -500 -492 31.54%
NP 7,368 6,102 5,661 4,982 2,010 -1,671 -457 -
-
NP to SH 7,368 6,102 5,685 4,982 2,010 208 -457 -
-
Tax Rate 25.72% 26.90% 36.51% 19.71% 12.57% - 1,405.71% -
Total Cost 42,385 43,878 42,209 42,551 33,096 40,839 35,346 3.07%
-
Net Worth 46,159 40,929 0 29,284 22,046 18,476 18,271 16.69%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 46,159 40,929 0 29,284 22,046 18,476 18,271 16.69%
NOSH 40,138 39,737 40,197 40,115 36,141 36,121 36,123 1.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.81% 12.21% 11.83% 10.48% 5.73% -4.27% -1.31% -
ROE 15.96% 14.91% 0.00% 17.01% 9.12% 1.13% -2.50% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 123.95 125.78 119.09 118.49 97.14 108.43 96.58 4.24%
EPS 18.36 15.36 14.14 12.42 5.56 0.58 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.03 0.00 0.73 0.61 0.5115 0.5058 14.66%
Adjusted Per Share Value based on latest NOSH - 40,115
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 77.94 78.30 74.99 74.46 55.00 61.36 54.66 6.08%
EPS 11.54 9.56 8.91 7.80 3.15 0.33 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7231 0.6412 0.00 0.4588 0.3454 0.2894 0.2862 16.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.805 0.68 0.60 0.40 0.44 0.53 0.51 -
P/RPS 0.65 0.54 0.50 0.34 0.45 0.49 0.53 3.45%
P/EPS 4.39 4.43 4.24 3.22 7.91 92.04 -40.31 -
EY 22.80 22.58 23.57 31.05 12.64 1.09 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.00 0.55 0.72 1.04 1.01 -5.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 23/11/09 25/11/08 26/11/07 27/11/06 29/11/05 -
Price 0.82 0.75 0.65 0.40 0.54 0.44 0.52 -
P/RPS 0.66 0.60 0.55 0.34 0.56 0.41 0.54 3.39%
P/EPS 4.47 4.88 4.60 3.22 9.71 76.41 -41.10 -
EY 22.39 20.47 21.76 31.05 10.30 1.31 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.00 0.55 0.89 0.86 1.03 -6.00%

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