[MERCURY] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 195.45%
YoY- -47.78%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 48,232 34,286 38,350 34,325 32,944 28,769 30,486 7.93%
PBT 7,132 2,062 1,912 1,274 2,088 1,896 2,774 17.02%
Tax -2,094 -732 -592 -492 -589 -693 -1,333 7.81%
NP 5,037 1,330 1,320 782 1,498 1,202 1,441 23.16%
-
NP to SH 5,037 1,330 3,825 782 1,498 1,202 1,441 23.16%
-
Tax Rate 29.36% 35.50% 30.96% 38.62% 28.21% 36.55% 48.05% -
Total Cost 43,194 32,956 37,030 33,542 31,445 27,566 29,045 6.83%
-
Net Worth 29,339 22,137 18,505 18,327 18,735 17,909 17,624 8.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 29,339 22,137 18,505 18,327 18,735 17,909 17,624 8.85%
NOSH 40,191 36,290 36,179 36,234 36,141 36,224 36,153 1.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.44% 3.88% 3.44% 2.28% 4.55% 4.18% 4.73% -
ROE 17.17% 6.01% 20.67% 4.27% 8.00% 6.72% 8.18% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 120.01 94.48 106.00 94.73 91.15 79.42 84.32 6.05%
EPS 12.53 3.67 10.57 2.16 4.15 3.32 3.99 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.61 0.5115 0.5058 0.5184 0.4944 0.4875 6.95%
Adjusted Per Share Value based on latest NOSH - 36,123
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 75.01 53.32 59.64 53.38 51.23 44.74 47.41 7.93%
EPS 7.83 2.07 5.95 1.22 2.33 1.87 2.24 23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4563 0.3443 0.2878 0.285 0.2914 0.2785 0.2741 8.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 0.44 0.53 0.51 0.47 0.51 0.53 -
P/RPS 0.33 0.47 0.50 0.54 0.52 0.64 0.63 -10.20%
P/EPS 3.19 12.00 5.01 23.61 11.33 15.36 13.29 -21.14%
EY 31.33 8.33 19.95 4.24 8.82 6.51 7.52 26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 1.04 1.01 0.91 1.03 1.09 -10.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 27/11/06 29/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.40 0.54 0.44 0.52 0.50 0.76 0.50 -
P/RPS 0.33 0.57 0.42 0.55 0.55 0.96 0.59 -9.22%
P/EPS 3.19 14.73 4.16 24.07 12.06 22.89 12.54 -20.38%
EY 31.33 6.79 24.03 4.15 8.29 4.37 7.97 25.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.89 0.86 1.03 0.96 1.54 1.03 -9.91%

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