[MERCURY] QoQ Cumulative 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- -453.49%
YoY- -2693.75%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,763 19,122 10,111 36,149 25,744 16,342 8,552 124.31%
PBT 1,434 331 265 -1,649 956 -280 198 273.88%
Tax -444 -290 -165 -426 -369 -130 -82 208.03%
NP 990 41 100 -2,075 587 -410 116 317.07%
-
NP to SH 2,869 1,920 100 -2,075 587 -410 116 747.22%
-
Tax Rate 30.96% 87.61% 62.26% - 38.60% - 41.41% -
Total Cost 27,773 19,081 10,011 38,224 25,157 16,752 8,436 121.14%
-
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 15.50% 10.94% 0.64% -13.26% 3.20% -2.36% 0.65% -
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 79.50 52.88 28.31 99.85 71.05 45.04 23.59 124.61%
EPS 7.93 5.31 0.28 -5.74 1.62 -1.13 0.32 748.33%
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 44.73 29.74 15.72 56.22 40.04 25.42 13.30 124.30%
EPS 4.46 2.99 0.16 -3.23 0.91 -0.64 0.18 748.25%
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 0.67 0.96 1.77 0.51 0.72 1.20 2.12 -53.57%
P/EPS 6.68 9.60 178.57 -8.90 31.48 -47.79 156.25 -87.74%
EY 14.96 10.41 0.56 -11.24 3.18 -2.09 0.64 715.95%
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 0.55 1.02 1.77 0.51 0.73 1.24 2.29 -61.32%
P/EPS 5.55 10.17 178.57 -8.90 32.10 -49.56 168.75 -89.71%
EY 18.02 9.83 0.56 -11.24 3.12 -2.02 0.59 875.06%
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