[MERCURY] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 89.74%
YoY- 81.16%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 26,610 26,929 26,369 25,640 24,433 23,376 22,219 12.73%
PBT -10,830 -10,684 -4,912 -63 -9,274 -4,763 -5,305 60.71%
Tax 4,437 6,561 5,740 891 10,033 8,375 8,833 -36.72%
NP -6,393 -4,123 828 828 759 3,612 3,528 -
-
NP to SH -11,871 -10,786 -5,835 -1,046 -10,196 -6,158 -6,242 53.32%
-
Tax Rate - - - - - - - -
Total Cost 33,003 31,052 25,541 24,812 23,674 19,764 18,691 45.93%
-
Net Worth 16,570 18,165 23,156 28,689 28,698 31,118 27,560 -28.69%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 16,570 18,165 23,156 28,689 28,698 31,118 27,560 -28.69%
NOSH 36,179 34,933 36,182 36,315 36,245 37,950 34,450 3.30%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -24.02% -15.31% 3.14% 3.23% 3.11% 15.45% 15.88% -
ROE -71.64% -59.38% -25.20% -3.65% -35.53% -19.79% -22.65% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 73.55 77.09 72.88 70.60 67.41 61.60 64.50 9.12%
EPS -32.81 -30.88 -16.13 -2.88 -28.13 -16.23 -18.12 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.52 0.64 0.79 0.7918 0.82 0.80 -30.98%
Adjusted Per Share Value based on latest NOSH - 36,315
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 41.38 41.88 41.01 39.88 38.00 36.35 34.56 12.72%
EPS -18.46 -16.77 -9.07 -1.63 -15.86 -9.58 -9.71 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2577 0.2825 0.3601 0.4462 0.4463 0.484 0.4286 -28.69%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.00 0.81 0.74 0.61 0.81 1.32 2.09 -
P/RPS 1.36 1.05 1.02 0.86 1.20 2.14 3.24 -43.85%
P/EPS -3.05 -2.62 -4.59 -21.18 -2.88 -8.13 -11.53 -58.69%
EY -32.81 -38.12 -21.79 -4.72 -34.73 -12.29 -8.67 142.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.56 1.16 0.77 1.02 1.61 2.61 -11.28%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 08/04/02 30/11/01 30/08/01 30/05/01 28/02/01 30/11/00 30/08/00 -
Price 0.92 1.01 1.08 0.74 0.86 1.19 1.88 -
P/RPS 1.25 1.31 1.48 1.05 1.28 1.93 2.91 -42.98%
P/EPS -2.80 -3.27 -6.70 -25.69 -3.06 -7.33 -10.38 -58.15%
EY -35.66 -30.57 -14.93 -3.89 -32.71 -13.64 -9.64 138.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.94 1.69 0.94 1.09 1.45 2.35 -9.86%

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