[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 104.82%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,153 28,763 19,122 10,111 36,149 25,744 16,342 75.71%
PBT 4,065 1,434 331 265 -1,649 956 -280 -
Tax -184 -444 -290 -165 -426 -369 -130 25.98%
NP 3,881 990 41 100 -2,075 587 -410 -
-
NP to SH 3,881 2,869 1,920 100 -2,075 587 -410 -
-
Tax Rate 4.53% 30.96% 87.61% 62.26% - 38.60% - -
Total Cost 34,272 27,773 19,081 10,011 38,224 25,157 16,752 60.94%
-
Net Worth 19,545 18,505 17,547 15,535 15,646 18,327 17,350 8.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,545 18,505 17,547 15,535 15,646 18,327 17,350 8.24%
NOSH 36,194 36,179 36,158 35,714 36,202 36,234 36,283 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.17% 3.44% 0.21% 0.99% -5.74% 2.28% -2.51% -
ROE 19.86% 15.50% 10.94% 0.64% -13.26% 3.20% -2.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.41 79.50 52.88 28.31 99.85 71.05 45.04 76.00%
EPS 10.73 7.93 5.31 0.28 -5.74 1.62 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5115 0.4853 0.435 0.4322 0.5058 0.4782 8.41%
Adjusted Per Share Value based on latest NOSH - 35,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.34 44.73 29.74 15.72 56.22 40.04 25.42 75.70%
EPS 6.04 4.46 2.99 0.16 -3.23 0.91 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.2878 0.2729 0.2416 0.2433 0.285 0.2698 8.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.53 0.51 0.50 0.51 0.51 0.54 -
P/RPS 0.42 0.67 0.96 1.77 0.51 0.72 1.20 -50.24%
P/EPS 4.10 6.68 9.60 178.57 -8.90 31.48 -47.79 -
EY 24.37 14.96 10.41 0.56 -11.24 3.18 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 1.05 1.15 1.18 1.01 1.13 -19.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 29/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.44 0.44 0.54 0.50 0.51 0.52 0.56 -
P/RPS 0.42 0.55 1.02 1.77 0.51 0.73 1.24 -51.31%
P/EPS 4.10 5.55 10.17 178.57 -8.90 32.10 -49.56 -
EY 24.37 18.02 9.83 0.56 -11.24 3.12 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.11 1.15 1.18 1.03 1.17 -21.68%

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