[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -365.12%
YoY- -2693.75%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,350 38,244 40,444 36,149 34,325 32,684 34,208 7.90%
PBT 1,912 662 1,060 -1,649 1,274 -560 792 79.86%
Tax -592 -580 -660 -426 -492 -260 -328 48.18%
NP 1,320 82 400 -2,075 782 -820 464 100.64%
-
NP to SH 3,825 3,840 400 -2,075 782 -820 464 307.55%
-
Tax Rate 30.96% 87.61% 62.26% - 38.62% - 41.41% -
Total Cost 37,030 38,162 40,044 38,224 33,542 33,504 33,744 6.38%
-
Net Worth 18,505 17,547 15,535 15,646 18,327 17,350 17,863 2.37%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 18,505 17,547 15,535 15,646 18,327 17,350 17,863 2.37%
NOSH 36,179 36,158 35,714 36,202 36,234 36,283 36,250 -0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.44% 0.21% 0.99% -5.74% 2.28% -2.51% 1.36% -
ROE 20.67% 21.88% 2.57% -13.26% 4.27% -4.73% 2.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.00 105.77 113.24 99.85 94.73 90.08 94.37 8.04%
EPS 10.57 10.62 1.12 -5.74 2.16 -2.26 1.28 308.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.4853 0.435 0.4322 0.5058 0.4782 0.4928 2.51%
Adjusted Per Share Value based on latest NOSH - 36,161
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.64 59.48 62.90 56.22 53.38 50.83 53.20 7.90%
EPS 5.95 5.97 0.62 -3.23 1.22 -1.28 0.72 308.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.2729 0.2416 0.2433 0.285 0.2698 0.2778 2.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.53 0.51 0.50 0.51 0.51 0.54 0.50 -
P/RPS 0.50 0.48 0.44 0.51 0.54 0.60 0.53 -3.80%
P/EPS 5.01 4.80 44.64 -8.90 23.61 -23.89 39.06 -74.53%
EY 19.95 20.82 2.24 -11.24 4.24 -4.19 2.56 292.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.15 1.18 1.01 1.13 1.01 1.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.44 0.54 0.50 0.51 0.52 0.56 0.54 -
P/RPS 0.42 0.51 0.44 0.51 0.55 0.62 0.57 -18.40%
P/EPS 4.16 5.08 44.64 -8.90 24.07 -24.78 42.19 -78.62%
EY 24.03 19.67 2.24 -11.24 4.15 -4.04 2.37 367.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.15 1.18 1.03 1.17 1.10 -15.12%

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