[MERCURY] QoQ 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- 46.23%
YoY- -90.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,548 7,943 7,374 7,308 7,130 6,512 5,660 21.13%
PBT 711 523 847 -1,412 -4,555 -5,189 348 60.94%
Tax -311 -332 -357 1,412 4,555 5,189 -279 7.50%
NP 400 191 490 0 0 0 69 222.36%
-
NP to SH 400 191 490 -2,254 -4,192 -5,478 69 222.36%
-
Tax Rate 43.74% 63.48% 42.15% - - - 80.17% -
Total Cost 7,148 7,752 6,884 7,308 7,130 6,512 5,591 17.77%
-
Net Worth 17,567 17,168 17,099 16,570 18,165 23,156 28,689 -27.86%
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 17,567 17,168 17,099 16,570 18,165 23,156 28,689 -27.86%
NOSH 36,036 36,037 36,296 36,179 34,933 36,182 36,315 -0.51%
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 5.30% 2.40% 6.64% 0.00% 0.00% 0.00% 1.22% -
ROE 2.28% 1.11% 2.87% -13.60% -23.08% -23.66% 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 20.95 22.04 20.32 20.20 20.41 18.00 15.59 21.75%
EPS 1.11 0.53 1.35 -6.23 -12.00 -15.14 0.19 224.02%
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 11.74 12.35 11.47 11.37 11.09 10.13 8.80 21.16%
EPS 0.62 0.30 0.76 -3.51 -6.52 -8.52 0.11 216.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2732 0.267 0.2659 0.2577 0.2825 0.3601 0.4462 -27.87%
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 2.53 3.54 4.23 4.95 3.97 4.11 3.91 -25.16%
P/EPS 47.75 147.17 63.70 -16.05 -6.75 -4.89 321.05 -71.89%
EY 2.09 0.68 1.57 -6.23 -14.81 -20.46 0.31 256.46%
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 2.39 2.59 3.94 4.55 4.95 6.00 4.75 -36.71%
P/EPS 45.05 107.55 59.26 -14.77 -8.42 -7.13 389.47 -76.22%
EY 2.22 0.93 1.69 -6.77 -11.88 -14.02 0.26 317.20%
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