[MERCURY] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.6%
YoY- -43.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,533 43,829 40,003 37,075 35,106 35,740 36,009 20.27%
PBT 6,205 5,107 3,669 2,404 2,299 2,363 2,099 105.57%
Tax -1,223 -852 -518 -201 -289 -68 -28 1131.75%
NP 4,982 4,255 3,151 2,203 2,010 2,295 2,071 79.24%
-
NP to SH 4,982 4,255 3,151 2,203 2,010 2,295 3,950 16.68%
-
Tax Rate 19.71% 16.68% 14.12% 8.36% 12.57% 2.88% 1.33% -
Total Cost 42,551 39,574 36,852 34,872 33,096 33,445 33,938 16.22%
-
Net Worth 29,284 28,110 26,896 23,821 22,046 19,681 19,871 29.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 29,284 28,110 26,896 23,821 22,046 19,681 19,871 29.40%
NOSH 40,115 40,158 40,143 37,220 36,141 35,869 36,521 6.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.48% 9.71% 7.88% 5.94% 5.73% 6.42% 5.75% -
ROE 17.01% 15.14% 11.72% 9.25% 9.12% 11.66% 19.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 118.49 109.14 99.65 99.61 97.14 99.64 98.60 12.99%
EPS 12.42 10.60 7.85 5.92 5.56 6.40 10.82 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.61 0.5487 0.5441 21.58%
Adjusted Per Share Value based on latest NOSH - 37,220
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.92 68.16 62.21 57.66 54.60 55.58 56.00 20.27%
EPS 7.75 6.62 4.90 3.43 3.13 3.57 6.14 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.4372 0.4183 0.3705 0.3429 0.3061 0.309 29.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.47 0.40 0.51 0.44 0.44 0.44 -
P/RPS 0.34 0.43 0.40 0.51 0.45 0.44 0.45 -17.00%
P/EPS 3.22 4.44 5.10 8.62 7.91 6.88 4.07 -14.42%
EY 31.05 22.54 19.62 11.61 12.64 14.54 24.58 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.60 0.80 0.72 0.80 0.81 -22.69%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 22/08/08 22/05/08 21/02/08 26/11/07 23/08/07 29/05/07 -
Price 0.40 0.38 0.44 0.50 0.54 0.44 0.44 -
P/RPS 0.34 0.35 0.44 0.50 0.56 0.44 0.45 -17.00%
P/EPS 3.22 3.59 5.61 8.45 9.71 6.88 4.07 -14.42%
EY 31.05 27.88 17.84 11.84 10.30 14.54 24.58 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.66 0.78 0.89 0.80 0.81 -22.69%

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