[MERCURY] QoQ 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- 103.76%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,390 9,641 9,011 10,111 10,405 9,402 7,789 13.23%
PBT 752 1,103 66 265 -2,605 1,236 -478 -
Tax 260 -153 -125 -165 -57 -239 -48 -
NP 1,012 950 -59 100 -2,662 997 -526 -
-
NP to SH 1,012 950 1,820 100 -2,662 997 -526 -
-
Tax Rate -34.57% 13.87% 189.39% 62.26% - 19.34% - -
Total Cost 8,378 8,691 9,070 10,011 13,067 8,405 8,315 0.50%
-
Net Worth 19,532 18,476 17,559 15,535 15,596 18,271 17,347 8.20%
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 19,532 18,476 17,559 15,535 15,596 18,271 17,347 8.20%
NOSH 36,171 36,121 36,182 35,714 36,161 36,123 36,275 -0.19%
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 10.78% 9.85% -0.65% 0.99% -25.58% 10.60% -6.75% -
ROE 5.18% 5.14% 10.36% 0.64% -17.07% 5.46% -3.03% -
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 25.96 26.69 24.90 28.31 28.77 26.03 21.47 13.45%
EPS 2.80 2.63 5.03 0.28 -7.36 2.76 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5115 0.4853 0.435 0.4313 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 14.60 14.99 14.01 15.72 16.18 14.62 12.11 13.23%
EPS 1.57 1.48 2.83 0.16 -4.14 1.55 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.2873 0.2731 0.2416 0.2426 0.2842 0.2698 8.21%
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 1.69 1.99 2.05 1.77 1.77 1.96 2.51 -23.12%
P/EPS 15.73 20.15 10.14 178.57 -6.93 18.48 -37.24 -
EY 6.36 4.96 9.86 0.56 -14.43 5.41 -2.69 -
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 1.69 1.65 2.17 1.77 1.77 2.00 2.61 -25.09%
P/EPS 15.73 16.73 10.74 178.57 -6.93 18.84 -38.62 -
EY 6.36 5.98 9.31 0.56 -14.43 5.31 -2.59 -
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