[MERCURY] QoQ 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- -259.5%
YoY- 71.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 7,030 7,647 6,900 7,593 7,548 7,943 7,374 -3.13%
PBT 458 479 485 -1,271 711 523 847 -33.60%
Tax -227 -134 -158 633 -311 -332 -357 -26.03%
NP 231 345 327 -638 400 191 490 -39.39%
-
NP to SH 231 345 327 -638 400 191 490 -39.39%
-
Tax Rate 49.56% 27.97% 32.58% - 43.74% 63.48% 42.15% -
Total Cost 6,799 7,302 6,573 8,231 7,148 7,752 6,884 -0.82%
-
Net Worth 17,844 17,722 17,385 16,980 17,567 17,168 17,099 2.88%
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 17,844 17,722 17,385 16,980 17,567 17,168 17,099 2.88%
NOSH 36,093 36,315 36,333 36,166 36,036 36,037 36,296 -0.37%
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 3.29% 4.51% 4.74% -8.40% 5.30% 2.40% 6.64% -
ROE 1.29% 1.95% 1.88% -3.76% 2.28% 1.11% 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 19.48 21.06 18.99 20.99 20.95 22.04 20.32 -2.77%
EPS 0.64 0.95 0.90 -1.76 1.11 0.53 1.35 -39.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4944 0.488 0.4785 0.4695 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 10.93 11.89 10.73 11.81 11.74 12.35 11.47 -3.16%
EPS 0.36 0.54 0.51 -0.99 0.62 0.30 0.76 -39.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2775 0.2756 0.2704 0.2641 0.2732 0.267 0.2659 2.88%
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 2.62 2.37 2.37 2.24 2.53 3.54 4.23 -27.31%
P/EPS 79.69 52.63 50.00 -26.64 47.75 147.17 63.70 16.08%
EY 1.25 1.90 2.00 -3.75 2.09 0.68 1.57 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 0.94 1.00 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 3.90 2.75 2.26 2.33 2.39 2.59 3.94 -0.67%
P/EPS 118.75 61.05 47.78 -27.78 45.05 107.55 59.26 58.87%
EY 0.84 1.64 2.09 -3.60 2.22 0.93 1.69 -37.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.19 0.90 1.04 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