[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -26.19%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 29,572 21,577 14,547 6,900 30,458 22,865 15,317 54.86%
PBT 726 1,422 964 485 811 2,081 1,370 -34.43%
Tax -382 -520 -293 -158 -368 -1,000 -689 -32.43%
NP 344 902 671 327 443 1,081 681 -36.49%
-
NP to SH 344 902 671 327 443 1,081 681 -36.49%
-
Tax Rate 52.62% 36.57% 30.39% 32.58% 45.38% 48.05% 50.29% -
Total Cost 29,228 20,675 13,876 6,573 30,015 21,784 14,636 58.38%
-
Net Worth 17,649 17,909 17,699 17,385 17,268 17,625 17,256 1.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 17,649 17,909 17,699 17,385 17,268 17,625 17,256 1.50%
NOSH 36,210 36,224 36,270 36,333 36,134 36,153 36,223 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.16% 4.18% 4.61% 4.74% 1.45% 4.73% 4.45% -
ROE 1.95% 5.04% 3.79% 1.88% 2.57% 6.13% 3.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.67 59.56 40.11 18.99 84.29 63.24 42.28 54.91%
EPS 0.95 2.49 1.85 0.90 1.22 2.99 1.88 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4874 0.4944 0.488 0.4785 0.4779 0.4875 0.4764 1.52%
Adjusted Per Share Value based on latest NOSH - 36,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.99 33.56 22.62 10.73 47.37 35.56 23.82 54.86%
EPS 0.53 1.40 1.04 0.51 0.69 1.68 1.06 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2785 0.2753 0.2704 0.2686 0.2741 0.2684 1.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.78 0.51 0.50 0.45 0.47 0.53 0.78 -
P/RPS 0.96 0.86 1.25 2.37 0.56 0.84 1.84 -35.11%
P/EPS 82.11 20.48 27.03 50.00 38.34 17.73 41.49 57.43%
EY 1.22 4.88 3.70 2.00 2.61 5.64 2.41 -36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.03 1.02 0.94 0.98 1.09 1.64 -1.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.81 0.76 0.58 0.43 0.49 0.50 0.57 -
P/RPS 0.99 1.28 1.45 2.26 0.58 0.79 1.35 -18.63%
P/EPS 85.26 30.52 31.35 47.78 39.97 16.72 30.32 98.85%
EY 1.17 3.28 3.19 2.09 2.50 5.98 3.30 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.54 1.19 0.90 1.03 1.03 1.20 24.07%

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