[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.6%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 30,392 29,572 28,769 29,094 27,600 30,458 30,486 -0.20%
PBT 3,192 726 1,896 1,928 1,940 811 2,774 9.79%
Tax -924 -382 -693 -586 -632 -368 -1,333 -21.65%
NP 2,268 344 1,202 1,342 1,308 443 1,441 35.26%
-
NP to SH 2,268 344 1,202 1,342 1,308 443 1,441 35.26%
-
Tax Rate 28.95% 52.62% 36.55% 30.39% 32.58% 45.38% 48.05% -
Total Cost 28,124 29,228 27,566 27,752 26,292 30,015 29,045 -2.12%
-
Net Worth 1,816,566 17,649 17,909 17,699 17,385 17,268 17,624 2092.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,816,566 17,649 17,909 17,699 17,385 17,268 17,624 2092.16%
NOSH 36,114 36,210 36,224 36,270 36,333 36,134 36,153 -0.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.46% 1.16% 4.18% 4.61% 4.74% 1.45% 4.73% -
ROE 0.12% 1.95% 6.72% 7.58% 7.52% 2.57% 8.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.15 81.67 79.42 80.21 75.96 84.29 84.32 -0.13%
EPS 6.28 0.95 3.32 3.70 3.60 1.22 3.99 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 50.30 0.4874 0.4944 0.488 0.4785 0.4779 0.4875 2093.66%
Adjusted Per Share Value based on latest NOSH - 36,315
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.27 45.99 44.74 45.25 42.92 47.37 47.41 -0.19%
EPS 3.53 0.53 1.87 2.09 2.03 0.69 2.24 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.2513 0.2745 0.2785 0.2753 0.2704 0.2686 0.2741 2092.10%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.63 0.78 0.51 0.50 0.45 0.47 0.53 -
P/RPS 0.75 0.96 0.64 0.62 0.59 0.56 0.63 12.31%
P/EPS 10.03 82.11 15.36 13.51 12.50 38.34 13.29 -17.09%
EY 9.97 1.22 6.51 7.40 8.00 2.61 7.52 20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.60 1.03 1.02 0.94 0.98 1.09 -95.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.51 0.81 0.76 0.58 0.43 0.49 0.50 -
P/RPS 0.61 0.99 0.96 0.72 0.57 0.58 0.59 2.24%
P/EPS 8.12 85.26 22.89 15.68 11.94 39.97 12.54 -25.13%
EY 12.31 1.17 4.37 6.38 8.37 2.50 7.97 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.66 1.54 1.19 0.90 1.03 1.03 -95.43%

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