[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
08-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.39%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 30,486 30,634 29,496 26,610 25,736 24,344 22,640 21.91%
PBT 2,774 2,740 3,388 -10,808 -12,528 -9,682 1,392 58.29%
Tax -1,333 -1,378 -1,428 10,808 12,528 9,682 -1,116 12.56%
NP 1,441 1,362 1,960 0 0 0 276 200.65%
-
NP to SH 1,441 1,362 1,960 -11,855 -12,801 -10,818 276 200.65%
-
Tax Rate 48.05% 50.29% 42.15% - - - 80.17% -
Total Cost 29,045 29,272 27,536 26,610 25,736 24,344 22,364 19.01%
-
Net Worth 17,624 17,256 17,099 16,573 18,490 23,155 28,689 -27.71%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 17,624 17,256 17,099 16,573 18,490 23,155 28,689 -27.71%
NOSH 36,153 36,223 36,296 36,187 35,559 36,180 36,315 -0.29%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.73% 4.45% 6.64% 0.00% 0.00% 0.00% 1.22% -
ROE 8.18% 7.89% 11.46% -71.53% -69.23% -46.72% 0.96% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 84.32 84.57 81.26 73.53 72.37 67.28 62.34 22.28%
EPS 3.99 3.76 5.40 -32.76 -36.00 -29.90 0.76 201.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4764 0.4711 0.458 0.52 0.64 0.79 -27.49%
Adjusted Per Share Value based on latest NOSH - 36,179
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 47.41 47.64 45.87 41.38 40.02 37.86 35.21 21.91%
EPS 2.24 2.12 3.05 -18.44 -19.91 -16.82 0.43 200.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.2684 0.2659 0.2578 0.2876 0.3601 0.4462 -27.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.53 0.78 0.86 1.00 0.81 0.74 0.61 -
P/RPS 0.63 0.92 1.06 1.36 1.12 1.10 0.98 -25.49%
P/EPS 13.29 20.74 15.93 -3.05 -2.25 -2.47 80.26 -69.81%
EY 7.52 4.82 6.28 -32.76 -44.44 -40.41 1.25 230.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.64 1.83 2.18 1.56 1.16 0.77 26.04%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 31/05/02 08/04/02 30/11/01 30/08/01 30/05/01 -
Price 0.50 0.57 0.80 0.92 1.01 1.08 0.74 -
P/RPS 0.59 0.67 0.98 1.25 1.40 1.61 1.19 -37.33%
P/EPS 12.54 15.16 14.81 -2.81 -2.81 -3.61 97.37 -74.46%
EY 7.97 6.60 6.75 -35.61 -35.64 -27.69 1.03 290.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.20 1.70 2.01 1.94 1.69 0.94 6.27%

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