[MERCURY] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 102.63%
YoY- 564.29%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 48,980 49,828 41,720 43,580 31,868 40,444 34,208 6.16%
PBT 9,764 10,668 6,976 5,772 712 1,060 792 51.96%
Tax -2,412 -2,556 -1,764 -1,308 -40 -660 -328 39.42%
NP 7,352 8,112 5,212 4,464 672 400 464 58.44%
-
NP to SH 7,352 8,112 5,212 4,464 672 400 464 58.44%
-
Tax Rate 24.70% 23.96% 25.29% 22.66% 5.62% 62.26% 41.41% -
Total Cost 41,628 41,716 36,508 39,116 31,196 40,044 33,744 3.55%
-
Net Worth 45,045 38,150 31,770 26,896 19,871 15,535 17,863 16.65%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 45,045 38,150 31,770 26,896 19,871 15,535 17,863 16.65%
NOSH 40,218 40,158 40,216 40,143 36,521 35,714 36,250 1.74%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.01% 16.28% 12.49% 10.24% 2.11% 0.99% 1.36% -
ROE 16.32% 21.26% 16.41% 16.60% 3.38% 2.57% 2.60% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 121.78 124.08 103.74 108.56 87.26 113.24 94.37 4.33%
EPS 18.28 20.20 12.96 11.12 1.84 1.12 1.28 55.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.95 0.79 0.67 0.5441 0.435 0.4928 14.65%
Adjusted Per Share Value based on latest NOSH - 40,143
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 76.17 77.49 64.88 67.78 49.56 62.90 53.20 6.16%
EPS 11.43 12.62 8.11 6.94 1.05 0.62 0.72 58.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.5933 0.4941 0.4183 0.309 0.2416 0.2778 16.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.80 0.67 0.39 0.40 0.44 0.50 0.50 -
P/RPS 0.66 0.54 0.38 0.37 0.50 0.44 0.53 3.72%
P/EPS 4.38 3.32 3.01 3.60 23.91 44.64 39.06 -30.54%
EY 22.85 30.15 33.23 27.80 4.18 2.24 2.56 44.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.49 0.60 0.81 1.15 1.01 -5.70%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 20/05/10 21/05/09 22/05/08 29/05/07 31/05/06 27/05/05 -
Price 0.80 0.69 0.35 0.44 0.44 0.50 0.54 -
P/RPS 0.66 0.56 0.34 0.41 0.50 0.44 0.57 2.47%
P/EPS 4.38 3.42 2.70 3.96 23.91 44.64 42.19 -31.43%
EY 22.85 29.28 37.03 25.27 4.18 2.24 2.37 45.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.44 0.66 0.81 1.15 1.10 -7.03%

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