[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 559.3%
YoY- 73.39%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 33,854 32,944 30,662 30,392 29,572 28,769 29,094 10.57%
PBT 645 2,088 2,780 3,192 726 1,896 1,928 -51.64%
Tax -565 -589 -782 -924 -382 -693 -586 -2.39%
NP 80 1,498 1,998 2,268 344 1,202 1,342 -84.60%
-
NP to SH 80 1,498 1,998 2,268 344 1,202 1,342 -84.60%
-
Tax Rate 87.60% 28.21% 28.13% 28.95% 52.62% 36.55% 30.39% -
Total Cost 33,774 31,445 28,664 28,124 29,228 27,566 27,752 13.92%
-
Net Worth 17,803 18,735 18,640 1,816,566 17,649 17,909 17,699 0.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 17,803 18,735 18,640 1,816,566 17,649 17,909 17,699 0.38%
NOSH 36,363 36,141 36,195 36,114 36,210 36,224 36,270 0.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.24% 4.55% 6.52% 7.46% 1.16% 4.18% 4.61% -
ROE 0.45% 8.00% 10.72% 0.12% 1.95% 6.72% 7.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.10 91.15 84.71 84.15 81.67 79.42 80.21 10.39%
EPS 0.22 4.15 5.52 6.28 0.95 3.32 3.70 -84.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.5184 0.515 50.30 0.4874 0.4944 0.488 0.21%
Adjusted Per Share Value based on latest NOSH - 36,114
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.65 51.23 47.69 47.27 45.99 44.74 45.25 10.57%
EPS 0.12 2.33 3.11 3.53 0.53 1.87 2.09 -84.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.2914 0.2899 28.2513 0.2745 0.2785 0.2753 0.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.46 0.47 0.50 0.63 0.78 0.51 0.50 -
P/RPS 0.49 0.52 0.59 0.75 0.96 0.64 0.62 -14.45%
P/EPS 209.09 11.33 9.06 10.03 82.11 15.36 13.51 515.90%
EY 0.48 8.82 11.04 9.97 1.22 6.51 7.40 -83.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.97 0.01 1.60 1.03 1.02 -5.27%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.54 0.50 0.46 0.51 0.81 0.76 0.58 -
P/RPS 0.58 0.55 0.54 0.61 0.99 0.96 0.72 -13.36%
P/EPS 245.45 12.06 8.33 8.12 85.26 22.89 15.68 520.57%
EY 0.41 8.29 12.00 12.31 1.17 4.37 6.38 -83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 0.89 0.01 1.66 1.54 1.19 -5.08%

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