[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.55%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 48,796 36,332 23,849 10,430 47,713 36,174 23,463 62.71%
PBT 8,281 6,978 4,659 1,744 7,277 5,349 3,212 87.69%
Tax -2,585 -2,130 -1,486 -441 -2,697 -1,571 -826 113.50%
NP 5,696 4,848 3,173 1,303 4,580 3,778 2,386 78.33%
-
NP to SH 5,711 4,883 3,251 1,303 4,580 3,778 2,386 78.65%
-
Tax Rate 31.22% 30.52% 31.90% 25.29% 37.06% 29.37% 25.72% -
Total Cost 43,100 31,484 20,676 9,127 43,133 32,396 21,077 60.89%
-
Net Worth 36,177 0 0 31,770 30,128 29,339 28,117 18.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,177 0 0 31,770 30,128 29,339 28,117 18.24%
NOSH 40,197 40,189 40,185 40,216 40,171 40,191 40,168 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.67% 13.34% 13.30% 12.49% 9.60% 10.44% 10.17% -
ROE 15.79% 0.00% 0.00% 4.10% 15.20% 12.88% 8.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 121.39 90.40 59.35 25.93 118.77 90.00 58.41 62.63%
EPS 14.18 12.07 7.90 3.24 11.40 9.40 5.94 78.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 0.00 0.79 0.75 0.73 0.70 18.18%
Adjusted Per Share Value based on latest NOSH - 40,216
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.89 56.50 37.09 16.22 74.20 56.26 36.49 62.71%
EPS 8.88 7.59 5.06 2.03 7.12 5.88 3.71 78.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5626 0.00 0.00 0.4941 0.4686 0.4563 0.4373 18.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.60 0.40 0.39 0.37 0.40 0.47 -
P/RPS 0.54 0.66 0.67 1.50 0.31 0.44 0.80 -22.99%
P/EPS 4.58 4.94 4.94 12.04 3.25 4.26 7.91 -30.46%
EY 21.86 20.25 20.23 8.31 30.81 23.50 12.64 43.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.49 0.49 0.55 0.67 4.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 -
Price 0.69 0.65 0.53 0.35 0.37 0.40 0.38 -
P/RPS 0.57 0.72 0.89 1.35 0.31 0.44 0.65 -8.36%
P/EPS 4.86 5.35 6.55 10.80 3.25 4.26 6.40 -16.72%
EY 20.59 18.69 15.26 9.26 30.81 23.50 15.63 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.44 0.49 0.55 0.54 26.60%

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