[MERCURY] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.6%
YoY- -43.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 50,195 48,796 47,713 37,075 38,153 36,148 33,854 6.78%
PBT 9,739 8,271 7,276 2,404 2,186 -1,649 645 57.18%
Tax -2,485 -2,585 -2,697 -201 -183 -426 -565 27.98%
NP 7,254 5,686 4,579 2,203 2,003 -2,075 80 111.88%
-
NP to SH 7,254 5,710 4,579 2,203 3,882 -2,075 80 111.88%
-
Tax Rate 25.52% 31.25% 37.07% 8.36% 8.37% - 87.60% -
Total Cost 42,941 43,110 43,134 34,872 36,150 38,223 33,774 4.08%
-
Net Worth 39,400 36,212 30,225 23,821 19,532 15,596 17,686 14.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 39,400 36,212 30,225 23,821 19,532 15,596 17,686 14.27%
NOSH 39,400 40,236 40,301 37,220 36,171 36,161 36,124 1.45%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.45% 11.65% 9.60% 5.94% 5.25% -5.74% 0.24% -
ROE 18.41% 15.77% 15.15% 9.25% 19.87% -13.30% 0.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 127.40 121.27 118.39 99.61 105.48 99.96 93.71 5.24%
EPS 18.41 14.19 11.36 5.92 10.73 -5.74 0.22 109.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.90 0.75 0.64 0.54 0.4313 0.4896 12.63%
Adjusted Per Share Value based on latest NOSH - 37,220
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 78.06 75.89 74.20 57.66 59.34 56.22 52.65 6.78%
EPS 11.28 8.88 7.12 3.43 6.04 -3.23 0.12 113.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6127 0.5632 0.4701 0.3705 0.3038 0.2426 0.2751 14.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.65 0.37 0.51 0.44 0.51 0.46 -
P/RPS 0.63 0.54 0.31 0.51 0.42 0.51 0.49 4.27%
P/EPS 4.35 4.58 3.26 8.62 4.10 -8.89 207.72 -47.48%
EY 23.01 21.83 30.71 11.61 24.39 -11.25 0.48 90.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.49 0.80 0.81 1.18 0.94 -2.65%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 25/02/09 21/02/08 01/03/07 28/02/06 28/02/05 -
Price 0.75 0.69 0.37 0.50 0.44 0.51 0.54 -
P/RPS 0.59 0.57 0.31 0.50 0.42 0.51 0.58 0.28%
P/EPS 4.07 4.86 3.26 8.45 4.10 -8.89 243.84 -49.43%
EY 24.55 20.57 30.71 11.84 24.39 -11.25 0.41 97.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.49 0.78 0.81 1.18 1.10 -6.18%

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