[MERCURY] QoQ Cumulative 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- -23.48%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 22,865 15,317 7,374 26,610 19,302 12,172 5,660 153.43%
PBT 2,081 1,370 847 -10,808 -9,396 -4,841 348 229.09%
Tax -1,000 -689 -357 10,808 9,396 4,841 -279 134.02%
NP 1,081 681 490 0 0 0 69 525.06%
-
NP to SH 1,081 681 490 -11,855 -9,601 -5,409 69 525.06%
-
Tax Rate 48.05% 50.29% 42.15% - - - 80.17% -
Total Cost 21,784 14,636 6,884 26,610 19,302 12,172 5,591 147.40%
-
Net Worth 17,625 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 17,625 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 6.13% 3.95% 2.87% -71.53% -51.92% -23.36% 0.24% -
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 63.24 42.28 20.32 73.53 54.28 33.64 15.59 154.13%
EPS 2.99 1.88 1.35 -32.76 -27.00 -14.95 0.19 526.92%
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 35.56 23.82 11.47 41.38 30.02 18.93 8.80 153.48%
EPS 1.68 1.06 0.76 -18.44 -14.93 -8.41 0.11 514.55%
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 0.84 1.84 4.23 1.36 1.49 2.20 3.91 -64.09%
P/EPS 17.73 41.49 63.70 -3.05 -3.00 -4.95 321.05 -85.47%
EY 5.64 2.41 1.57 -32.76 -33.33 -20.20 0.31 590.52%
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 0.79 1.35 3.94 1.25 1.86 3.21 4.75 -69.72%
P/EPS 16.72 30.32 59.26 -2.81 -3.74 -7.22 389.47 -87.71%
EY 5.98 3.30 1.69 -35.61 -26.73 -13.84 0.26 707.21%
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