[MERCURY] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -341.56%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 9,377 7,733 7,598 7,995 7,030 7,647 6,900 22.62%
PBT 176 592 798 -696 458 479 485 -49.02%
Tax -51 -160 -231 138 -227 -134 -158 -52.84%
NP 125 432 567 -558 231 345 327 -47.23%
-
NP to SH 125 432 567 -558 231 345 327 -47.23%
-
Tax Rate 28.98% 27.03% 28.95% - 49.56% 27.97% 32.58% -
Total Cost 9,252 7,301 7,031 8,553 6,799 7,302 6,573 25.51%
-
Net Worth 18,514 18,695 1,816,566 17,660 17,844 17,722 17,385 4.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,514 18,695 1,816,566 17,660 17,844 17,722 17,385 4.27%
NOSH 35,714 36,302 36,114 36,233 36,093 36,315 36,333 -1.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.33% 5.59% 7.46% -6.98% 3.29% 4.51% 4.74% -
ROE 0.68% 2.31% 0.03% -3.16% 1.29% 1.95% 1.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.26 21.30 21.04 22.07 19.48 21.06 18.99 24.04%
EPS 0.35 1.19 1.57 -1.54 0.64 0.95 0.90 -46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.515 50.30 0.4874 0.4944 0.488 0.4785 5.46%
Adjusted Per Share Value based on latest NOSH - 36,233
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.58 12.03 11.82 12.43 10.93 11.89 10.73 22.61%
EPS 0.19 0.67 0.88 -0.87 0.36 0.54 0.51 -48.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2879 0.2908 28.2513 0.2747 0.2775 0.2756 0.2704 4.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.50 0.63 0.78 0.51 0.50 0.45 -
P/RPS 1.79 2.35 2.99 3.54 2.62 2.37 2.37 -17.02%
P/EPS 134.29 42.02 40.13 -50.65 79.69 52.63 50.00 92.87%
EY 0.74 2.38 2.49 -1.97 1.25 1.90 2.00 -48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.01 1.60 1.03 1.02 0.94 -2.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.50 0.46 0.51 0.81 0.76 0.58 0.43 -
P/RPS 1.90 2.16 2.42 3.67 3.90 2.75 2.26 -10.89%
P/EPS 142.86 38.66 32.48 -52.60 118.75 61.05 47.78 107.13%
EY 0.70 2.59 3.08 -1.90 0.84 1.64 2.09 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.01 1.66 1.54 1.19 0.90 4.38%

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