[MERCURY] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.55%
YoY- -994.65%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 30,458 30,173 29,755 28,324 26,610 26,929 26,369 10.05%
PBT 810 647 -4,619 -10,331 -10,830 -10,684 -4,912 -
Tax -367 -1,836 -1,162 4,359 4,437 6,561 5,740 -
NP 443 -1,189 -5,781 -5,972 -6,393 -4,123 828 -34.02%
-
NP to SH 443 -1,189 -5,781 -11,450 -11,871 -10,786 -5,835 -
-
Tax Rate 45.31% 283.77% - - - - - -
Total Cost 30,015 31,362 35,536 34,296 33,003 31,052 25,541 11.32%
-
Net Worth 16,980 17,567 17,168 17,099 16,570 18,165 23,156 -18.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 16,980 17,567 17,168 17,099 16,570 18,165 23,156 -18.63%
NOSH 36,166 36,036 36,037 36,296 36,179 34,933 36,182 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.45% -3.94% -19.43% -21.08% -24.02% -15.31% 3.14% -
ROE 2.61% -6.77% -33.67% -66.96% -71.64% -59.38% -25.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 84.22 83.73 82.57 78.04 73.55 77.09 72.88 10.09%
EPS 1.22 -3.30 -16.04 -31.55 -32.81 -30.88 -16.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4695 0.4875 0.4764 0.4711 0.458 0.52 0.64 -18.61%
Adjusted Per Share Value based on latest NOSH - 36,296
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.37 46.93 46.28 44.05 41.38 41.88 41.01 10.05%
EPS 0.69 -1.85 -8.99 -17.81 -18.46 -16.77 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2641 0.2732 0.267 0.2659 0.2577 0.2825 0.3601 -18.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.47 0.53 0.78 0.86 1.00 0.81 0.74 -
P/RPS 0.56 0.63 0.94 1.10 1.36 1.05 1.02 -32.87%
P/EPS 38.37 -16.06 -4.86 -2.73 -3.05 -2.62 -4.59 -
EY 2.61 -6.23 -20.57 -36.68 -32.81 -38.12 -21.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.64 1.83 2.18 1.56 1.16 -9.39%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 08/04/02 30/11/01 30/08/01 -
Price 0.49 0.50 0.57 0.80 0.92 1.01 1.08 -
P/RPS 0.58 0.60 0.69 1.03 1.25 1.31 1.48 -46.35%
P/EPS 40.00 -15.15 -3.55 -2.54 -2.80 -3.27 -6.70 -
EY 2.50 -6.60 -28.14 -39.43 -35.66 -30.57 -14.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 1.20 1.70 2.01 1.94 1.69 -27.58%

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