[MERCURY] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -82.68%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 49,828 41,720 43,580 31,868 40,444 34,208 30,392 8.58%
PBT 10,668 6,976 5,772 712 1,060 792 3,192 22.26%
Tax -2,556 -1,764 -1,308 -40 -660 -328 -924 18.47%
NP 8,112 5,212 4,464 672 400 464 2,268 23.65%
-
NP to SH 8,112 5,212 4,464 672 400 464 2,268 23.65%
-
Tax Rate 23.96% 25.29% 22.66% 5.62% 62.26% 41.41% 28.95% -
Total Cost 41,716 36,508 39,116 31,196 40,044 33,744 28,124 6.78%
-
Net Worth 38,150 31,770 26,896 19,871 15,535 17,863 1,816,566 -47.45%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 38,150 31,770 26,896 19,871 15,535 17,863 1,816,566 -47.45%
NOSH 40,158 40,216 40,143 36,521 35,714 36,250 36,114 1.78%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.28% 12.49% 10.24% 2.11% 0.99% 1.36% 7.46% -
ROE 21.26% 16.41% 16.60% 3.38% 2.57% 2.60% 0.12% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.08 103.74 108.56 87.26 113.24 94.37 84.15 6.68%
EPS 20.20 12.96 11.12 1.84 1.12 1.28 6.28 21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.79 0.67 0.5441 0.435 0.4928 50.30 -48.37%
Adjusted Per Share Value based on latest NOSH - 36,521
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.49 64.88 67.78 49.56 62.90 53.20 47.27 8.58%
EPS 12.62 8.11 6.94 1.05 0.62 0.72 3.53 23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5933 0.4941 0.4183 0.309 0.2416 0.2778 28.2513 -47.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.67 0.39 0.40 0.44 0.50 0.50 0.63 -
P/RPS 0.54 0.38 0.37 0.50 0.44 0.53 0.75 -5.32%
P/EPS 3.32 3.01 3.60 23.91 44.64 39.06 10.03 -16.82%
EY 30.15 33.23 27.80 4.18 2.24 2.56 9.97 20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.60 0.81 1.15 1.01 0.01 103.42%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 22/05/08 29/05/07 31/05/06 27/05/05 28/05/04 -
Price 0.69 0.35 0.44 0.44 0.50 0.54 0.51 -
P/RPS 0.56 0.34 0.41 0.50 0.44 0.57 0.61 -1.41%
P/EPS 3.42 2.70 3.96 23.91 44.64 42.19 8.12 -13.41%
EY 29.28 37.03 25.27 4.18 2.24 2.37 12.31 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.44 0.66 0.81 1.15 1.10 0.01 104.36%

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