[MERCURY] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 860.0%
YoY- 568.29%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 47,698 46,926 33,416 38,244 32,684 30,662 29,094 8.58%
PBT 9,318 6,424 1,016 662 -560 2,780 1,928 29.99%
Tax -2,972 -1,652 -350 -580 -260 -782 -586 31.04%
NP 6,346 4,772 666 82 -820 1,998 1,342 29.52%
-
NP to SH 6,502 4,772 666 3,840 -820 1,998 1,342 30.05%
-
Tax Rate 31.90% 25.72% 34.45% 87.61% - 28.13% 30.39% -
Total Cost 41,352 42,154 32,750 38,162 33,504 28,664 27,752 6.86%
-
Net Worth 0 28,117 19,860 17,547 17,350 18,640 17,699 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 0 28,117 19,860 17,547 17,350 18,640 17,699 -
NOSH 40,185 40,168 36,195 36,158 36,283 36,195 36,270 1.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.30% 10.17% 1.99% 0.21% -2.51% 6.52% 4.61% -
ROE 0.00% 16.97% 3.35% 21.88% -4.73% 10.72% 7.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 118.69 116.82 92.32 105.77 90.08 84.71 80.21 6.74%
EPS 15.80 11.88 1.84 10.62 -2.26 5.52 3.70 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.70 0.5487 0.4853 0.4782 0.515 0.488 -
Adjusted Per Share Value based on latest NOSH - 36,182
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 74.18 72.98 51.97 59.48 50.83 47.69 45.25 8.57%
EPS 10.11 7.42 1.04 5.97 -1.28 3.11 2.09 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4373 0.3089 0.2729 0.2698 0.2899 0.2753 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.40 0.47 0.44 0.51 0.54 0.50 0.50 -
P/RPS 0.34 0.40 0.48 0.48 0.60 0.59 0.62 -9.51%
P/EPS 2.47 3.96 23.91 4.80 -23.89 9.06 13.51 -24.64%
EY 40.45 25.28 4.18 20.82 -4.19 11.04 7.40 32.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.80 1.05 1.13 0.97 1.02 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 22/08/08 23/08/07 29/08/06 29/08/05 17/09/04 29/08/03 -
Price 0.53 0.38 0.44 0.54 0.56 0.46 0.58 -
P/RPS 0.45 0.33 0.48 0.51 0.62 0.54 0.72 -7.52%
P/EPS 3.28 3.20 23.91 5.08 -24.78 8.33 15.68 -22.93%
EY 30.53 31.26 4.18 19.67 -4.04 12.00 6.38 29.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.54 0.80 1.11 1.17 0.89 1.19 -

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