[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -59.02%
YoY- 103.74%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,577 14,547 6,900 30,458 22,865 15,317 7,374 104.44%
PBT 1,422 964 485 811 2,081 1,370 847 41.21%
Tax -520 -293 -158 -368 -1,000 -689 -357 28.46%
NP 902 671 327 443 1,081 681 490 50.14%
-
NP to SH 902 671 327 443 1,081 681 490 50.14%
-
Tax Rate 36.57% 30.39% 32.58% 45.38% 48.05% 50.29% 42.15% -
Total Cost 20,675 13,876 6,573 30,015 21,784 14,636 6,884 108.02%
-
Net Worth 17,909 17,699 17,385 17,268 17,625 17,256 17,099 3.13%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,909 17,699 17,385 17,268 17,625 17,256 17,099 3.13%
NOSH 36,224 36,270 36,333 36,134 36,153 36,223 36,296 -0.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.18% 4.61% 4.74% 1.45% 4.73% 4.45% 6.64% -
ROE 5.04% 3.79% 1.88% 2.57% 6.13% 3.95% 2.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.56 40.11 18.99 84.29 63.24 42.28 20.32 104.67%
EPS 2.49 1.85 0.90 1.22 2.99 1.88 1.35 50.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4944 0.488 0.4785 0.4779 0.4875 0.4764 0.4711 3.26%
Adjusted Per Share Value based on latest NOSH - 36,166
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.56 22.62 10.73 47.37 35.56 23.82 11.47 104.43%
EPS 1.40 1.04 0.51 0.69 1.68 1.06 0.76 50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2785 0.2753 0.2704 0.2686 0.2741 0.2684 0.2659 3.13%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.50 0.45 0.47 0.53 0.78 0.86 -
P/RPS 0.86 1.25 2.37 0.56 0.84 1.84 4.23 -65.39%
P/EPS 20.48 27.03 50.00 38.34 17.73 41.49 63.70 -53.03%
EY 4.88 3.70 2.00 2.61 5.64 2.41 1.57 112.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 0.94 0.98 1.09 1.64 1.83 -31.80%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.76 0.58 0.43 0.49 0.50 0.57 0.80 -
P/RPS 1.28 1.45 2.26 0.58 0.79 1.35 3.94 -52.70%
P/EPS 30.52 31.35 47.78 39.97 16.72 30.32 59.26 -35.72%
EY 3.28 3.19 2.09 2.50 5.98 3.30 1.69 55.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.19 0.90 1.03 1.03 1.20 1.70 -6.37%

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