[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 116.53%
YoY- 610.14%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 30,458 30,486 30,634 29,496 26,610 25,736 24,344 16.06%
PBT 811 2,774 2,740 3,388 -10,808 -12,528 -9,682 -
Tax -368 -1,333 -1,378 -1,428 10,808 12,528 9,682 -
NP 443 1,441 1,362 1,960 0 0 0 -
-
NP to SH 443 1,441 1,362 1,960 -11,855 -12,801 -10,818 -
-
Tax Rate 45.38% 48.05% 50.29% 42.15% - - - -
Total Cost 30,015 29,045 29,272 27,536 26,610 25,736 24,344 14.93%
-
Net Worth 17,268 17,624 17,256 17,099 16,573 18,490 23,155 -17.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 17,268 17,624 17,256 17,099 16,573 18,490 23,155 -17.71%
NOSH 36,134 36,153 36,223 36,296 36,187 35,559 36,180 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.45% 4.73% 4.45% 6.64% 0.00% 0.00% 0.00% -
ROE 2.57% 8.18% 7.89% 11.46% -71.53% -69.23% -46.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 84.29 84.32 84.57 81.26 73.53 72.37 67.28 16.16%
EPS 1.22 3.99 3.76 5.40 -32.76 -36.00 -29.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.4875 0.4764 0.4711 0.458 0.52 0.64 -17.64%
Adjusted Per Share Value based on latest NOSH - 36,296
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.37 47.41 47.64 45.87 41.38 40.02 37.86 16.06%
EPS 0.69 2.24 2.12 3.05 -18.44 -19.91 -16.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2741 0.2684 0.2659 0.2578 0.2876 0.3601 -17.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.47 0.53 0.78 0.86 1.00 0.81 0.74 -
P/RPS 0.56 0.63 0.92 1.06 1.36 1.12 1.10 -36.16%
P/EPS 38.34 13.29 20.74 15.93 -3.05 -2.25 -2.47 -
EY 2.61 7.52 4.82 6.28 -32.76 -44.44 -40.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.64 1.83 2.18 1.56 1.16 -10.60%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 08/04/02 30/11/01 30/08/01 -
Price 0.49 0.50 0.57 0.80 0.92 1.01 1.08 -
P/RPS 0.58 0.59 0.67 0.98 1.25 1.40 1.61 -49.27%
P/EPS 39.97 12.54 15.16 14.81 -2.81 -2.81 -3.61 -
EY 2.50 7.97 6.60 6.75 -35.61 -35.64 -27.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.20 1.70 2.01 1.94 1.69 -28.05%

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