[MERCURY] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 49.51%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 29,984 30,458 30,173 29,755 28,324 26,610 26,929 7.43%
PBT 448 810 647 -4,619 -10,331 -10,830 -10,684 -
Tax -168 -367 -1,836 -1,162 4,359 4,437 6,561 -
NP 280 443 -1,189 -5,781 -5,972 -6,393 -4,123 -
-
NP to SH 280 443 -1,189 -5,781 -11,450 -11,871 -10,786 -
-
Tax Rate 37.50% 45.31% 283.77% - - - - -
Total Cost 29,704 30,015 31,362 35,536 34,296 33,003 31,052 -2.91%
-
Net Worth 17,385 16,980 17,567 17,168 17,099 16,570 18,165 -2.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 17,385 16,980 17,567 17,168 17,099 16,570 18,165 -2.88%
NOSH 36,333 36,166 36,036 36,037 36,296 36,179 34,933 2.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.93% 1.45% -3.94% -19.43% -21.08% -24.02% -15.31% -
ROE 1.61% 2.61% -6.77% -33.67% -66.96% -71.64% -59.38% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 82.52 84.22 83.73 82.57 78.04 73.55 77.09 4.64%
EPS 0.77 1.22 -3.30 -16.04 -31.55 -32.81 -30.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4785 0.4695 0.4875 0.4764 0.4711 0.458 0.52 -5.39%
Adjusted Per Share Value based on latest NOSH - 36,037
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 46.63 47.37 46.93 46.28 44.05 41.38 41.88 7.43%
EPS 0.44 0.69 -1.85 -8.99 -17.81 -18.46 -16.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.2641 0.2732 0.267 0.2659 0.2577 0.2825 -2.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.45 0.47 0.53 0.78 0.86 1.00 0.81 -
P/RPS 0.55 0.56 0.63 0.94 1.10 1.36 1.05 -35.04%
P/EPS 58.39 38.37 -16.06 -4.86 -2.73 -3.05 -2.62 -
EY 1.71 2.61 -6.23 -20.57 -36.68 -32.81 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.09 1.64 1.83 2.18 1.56 -28.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 08/04/02 30/11/01 -
Price 0.43 0.49 0.50 0.57 0.80 0.92 1.01 -
P/RPS 0.52 0.58 0.60 0.69 1.03 1.25 1.31 -46.01%
P/EPS 55.80 40.00 -15.15 -3.55 -2.54 -2.80 -3.27 -
EY 1.79 2.50 -6.60 -28.14 -39.43 -35.66 -30.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.03 1.20 1.70 2.01 1.94 -40.10%

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