[MERCURY] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -563.75%
YoY- -163.42%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 36,148 34,889 34,864 34,808 33,854 32,703 30,356 12.31%
PBT -1,649 35 -1,025 45 645 870 1,152 -
Tax -426 -492 -304 -416 -565 -304 -480 -7.62%
NP -2,075 -457 -1,329 -371 80 566 672 -
-
NP to SH -2,075 -457 -1,329 -371 80 566 672 -
-
Tax Rate - 1,405.71% - 924.44% 87.60% 34.94% 41.67% -
Total Cost 38,223 35,346 36,193 35,179 33,774 32,137 29,684 18.30%
-
Net Worth 15,596 18,271 17,347 17,863 17,686 18,514 18,695 -11.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 15,596 18,271 17,347 17,863 17,686 18,514 18,695 -11.35%
NOSH 36,161 36,123 36,275 36,250 36,124 35,714 36,302 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.74% -1.31% -3.81% -1.07% 0.24% 1.73% 2.21% -
ROE -13.30% -2.50% -7.66% -2.08% 0.45% 3.06% 3.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.96 96.58 96.11 96.02 93.71 91.57 83.62 12.59%
EPS -5.74 -1.27 -3.66 -1.02 0.22 1.58 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4313 0.5058 0.4782 0.4928 0.4896 0.5184 0.515 -11.12%
Adjusted Per Share Value based on latest NOSH - 36,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.22 54.26 54.22 54.13 52.65 50.86 47.21 12.31%
EPS -3.23 -0.71 -2.07 -0.58 0.12 0.88 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2842 0.2698 0.2778 0.2751 0.2879 0.2908 -11.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.51 0.54 0.50 0.46 0.47 0.50 -
P/RPS 0.51 0.53 0.56 0.52 0.49 0.51 0.60 -10.24%
P/EPS -8.89 -40.31 -14.74 -48.85 207.72 29.66 27.01 -
EY -11.25 -2.48 -6.78 -2.05 0.48 3.37 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.13 1.01 0.94 0.91 0.97 13.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 -
Price 0.51 0.52 0.56 0.54 0.54 0.50 0.46 -
P/RPS 0.51 0.54 0.58 0.56 0.58 0.55 0.55 -4.89%
P/EPS -8.89 -41.10 -15.29 -52.76 243.84 31.55 24.85 -
EY -11.25 -2.43 -6.54 -1.90 0.41 3.17 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.03 1.17 1.10 1.10 0.96 0.89 20.62%

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