[MERCURY] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.6%
YoY- -1.47%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 38,244 32,684 30,662 29,094 30,634 24,344 20,472 10.97%
PBT 662 -560 2,780 1,928 2,740 -9,682 -18,408 -
Tax -580 -260 -782 -586 -1,378 9,682 18,408 -
NP 82 -820 1,998 1,342 1,362 0 0 -
-
NP to SH 3,840 -820 1,998 1,342 1,362 -10,818 -19,540 -
-
Tax Rate 87.61% - 28.13% 30.39% 50.29% - - -
Total Cost 38,162 33,504 28,664 27,752 29,272 24,344 20,472 10.93%
-
Net Worth 17,547 17,350 18,640 17,699 17,256 23,155 28,948 -8.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 17,547 17,350 18,640 17,699 17,256 23,155 28,948 -8.00%
NOSH 36,158 36,283 36,195 36,270 36,223 36,180 36,185 -0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.21% -2.51% 6.52% 4.61% 4.45% 0.00% 0.00% -
ROE 21.88% -4.73% 10.72% 7.58% 7.89% -46.72% -67.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.77 90.08 84.71 80.21 84.57 67.28 56.58 10.98%
EPS 10.62 -2.26 5.52 3.70 3.76 -29.90 -54.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.4782 0.515 0.488 0.4764 0.64 0.80 -7.98%
Adjusted Per Share Value based on latest NOSH - 36,315
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 59.48 50.83 47.69 45.25 47.64 37.86 31.84 10.97%
EPS 5.97 -1.28 3.11 2.09 2.12 -16.82 -30.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2729 0.2698 0.2899 0.2753 0.2684 0.3601 0.4502 -8.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.54 0.50 0.50 0.78 0.74 2.09 -
P/RPS 0.48 0.60 0.59 0.62 0.92 1.10 3.69 -28.80%
P/EPS 4.80 -23.89 9.06 13.51 20.74 -2.47 -3.87 -
EY 20.82 -4.19 11.04 7.40 4.82 -40.41 -25.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 0.97 1.02 1.64 1.16 2.61 -14.07%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 17/09/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.54 0.56 0.46 0.58 0.57 1.08 1.88 -
P/RPS 0.51 0.62 0.54 0.72 0.67 1.61 3.32 -26.80%
P/EPS 5.08 -24.78 8.33 15.68 15.16 -3.61 -3.48 -
EY 19.67 -4.04 12.00 6.38 6.60 -27.69 -28.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 0.89 1.19 1.20 1.69 2.35 -11.74%

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