[MERCURY] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1766.35%
YoY- 287.08%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 48,796 47,713 37,075 38,153 36,148 33,854 29,572 8.69%
PBT 8,271 7,276 2,404 2,186 -1,649 645 726 49.94%
Tax -2,585 -2,697 -201 -183 -426 -565 -381 37.55%
NP 5,686 4,579 2,203 2,003 -2,075 80 345 59.45%
-
NP to SH 5,710 4,579 2,203 3,882 -2,075 80 345 59.56%
-
Tax Rate 31.25% 37.07% 8.36% 8.37% - 87.60% 52.48% -
Total Cost 43,110 43,134 34,872 36,150 38,223 33,774 29,227 6.68%
-
Net Worth 36,212 30,225 23,821 19,532 15,596 17,686 17,660 12.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 36,212 30,225 23,821 19,532 15,596 17,686 17,660 12.70%
NOSH 40,236 40,301 37,220 36,171 36,161 36,124 36,233 1.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.65% 9.60% 5.94% 5.25% -5.74% 0.24% 1.17% -
ROE 15.77% 15.15% 9.25% 19.87% -13.30% 0.45% 1.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 121.27 118.39 99.61 105.48 99.96 93.71 81.61 6.81%
EPS 14.19 11.36 5.92 10.73 -5.74 0.22 0.95 56.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.75 0.64 0.54 0.4313 0.4896 0.4874 10.75%
Adjusted Per Share Value based on latest NOSH - 36,171
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.44 74.75 58.08 59.77 56.63 53.03 46.33 8.69%
EPS 8.95 7.17 3.45 6.08 -3.25 0.13 0.54 59.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5673 0.4735 0.3732 0.306 0.2443 0.2771 0.2767 12.69%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.65 0.37 0.51 0.44 0.51 0.46 0.78 -
P/RPS 0.54 0.31 0.51 0.42 0.51 0.49 0.96 -9.13%
P/EPS 4.58 3.26 8.62 4.10 -8.89 207.72 81.92 -38.13%
EY 21.83 30.71 11.61 24.39 -11.25 0.48 1.22 61.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.80 0.81 1.18 0.94 1.60 -12.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 21/02/08 01/03/07 28/02/06 28/02/05 27/02/04 -
Price 0.69 0.37 0.50 0.44 0.51 0.54 0.81 -
P/RPS 0.57 0.31 0.50 0.42 0.51 0.58 0.99 -8.78%
P/EPS 4.86 3.26 8.45 4.10 -8.89 243.84 85.07 -37.91%
EY 20.57 30.71 11.84 24.39 -11.25 0.41 1.18 60.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.78 0.81 1.18 1.10 1.66 -12.00%

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