[MERCURY] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -553.45%
YoY- -221.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 12,568 8,742 9,011 7,789 7,733 7,647 7,943 7.94%
PBT 1,768 330 66 -478 592 479 523 22.48%
Tax -499 -165 -125 -48 -160 -134 -332 7.02%
NP 1,269 165 -59 -526 432 345 191 37.07%
-
NP to SH 1,269 165 1,820 -526 432 345 191 37.07%
-
Tax Rate 28.22% 50.00% 189.39% - 27.03% 27.97% 63.48% -
Total Cost 11,299 8,577 9,070 8,315 7,301 7,302 7,752 6.47%
-
Net Worth 28,110 19,681 17,559 17,347 18,695 17,722 17,168 8.55%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 28,110 19,681 17,559 17,347 18,695 17,722 17,168 8.55%
NOSH 40,158 35,869 36,182 36,275 36,302 36,315 36,037 1.81%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.10% 1.89% -0.65% -6.75% 5.59% 4.51% 2.40% -
ROE 4.51% 0.84% 10.36% -3.03% 2.31% 1.95% 1.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 31.30 24.37 24.90 21.47 21.30 21.06 22.04 6.01%
EPS 3.16 0.46 5.03 -1.45 1.19 0.95 0.53 34.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.5487 0.4853 0.4782 0.515 0.488 0.4764 6.61%
Adjusted Per Share Value based on latest NOSH - 36,275
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.55 13.60 14.01 12.11 12.03 11.89 12.35 7.94%
EPS 1.97 0.26 2.83 -0.82 0.67 0.54 0.30 36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.3061 0.2731 0.2698 0.2908 0.2756 0.267 8.55%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.47 0.44 0.51 0.54 0.50 0.50 0.78 -
P/RPS 1.50 1.81 2.05 2.51 2.35 2.37 3.54 -13.32%
P/EPS 14.87 95.65 10.14 -37.24 42.02 52.63 147.17 -31.72%
EY 6.72 1.05 9.86 -2.69 2.38 1.90 0.68 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.05 1.13 0.97 1.02 1.64 -13.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 23/08/07 29/08/06 29/08/05 17/09/04 29/08/03 30/08/02 -
Price 0.38 0.44 0.54 0.56 0.46 0.58 0.57 -
P/RPS 1.21 1.81 2.17 2.61 2.16 2.75 2.59 -11.90%
P/EPS 12.03 95.65 10.74 -38.62 38.66 61.05 107.55 -30.56%
EY 8.32 1.05 9.31 -2.59 2.59 1.64 0.93 44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 1.11 1.17 0.89 1.19 1.20 -12.45%

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