[MERCURY] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.38%
YoY- -16.56%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 38,350 34,325 32,944 28,769 30,486 25,736 22,409 9.36%
PBT 1,912 1,274 2,088 1,896 2,774 -12,528 -10,649 -
Tax -592 -492 -589 -693 -1,333 12,528 10,649 -
NP 1,320 782 1,498 1,202 1,441 0 0 -
-
NP to SH 3,825 782 1,498 1,202 1,441 -12,801 -12,014 -
-
Tax Rate 30.96% 38.62% 28.21% 36.55% 48.05% - - -
Total Cost 37,030 33,542 31,445 27,566 29,045 25,736 22,409 8.72%
-
Net Worth 18,505 18,327 18,735 17,909 17,624 18,490 29,556 -7.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 18,505 18,327 18,735 17,909 17,624 18,490 29,556 -7.50%
NOSH 36,179 36,234 36,141 36,224 36,153 35,559 36,043 0.06%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.44% 2.28% 4.55% 4.18% 4.73% 0.00% 0.00% -
ROE 20.67% 4.27% 8.00% 6.72% 8.18% -69.23% -40.65% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 106.00 94.73 91.15 79.42 84.32 72.37 62.17 9.29%
EPS 10.57 2.16 4.15 3.32 3.99 -36.00 -33.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.5058 0.5184 0.4944 0.4875 0.52 0.82 -7.56%
Adjusted Per Share Value based on latest NOSH - 36,093
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 59.64 53.38 51.23 44.74 47.41 40.02 34.85 9.36%
EPS 5.95 1.22 2.33 1.87 2.24 -19.91 -18.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.285 0.2914 0.2785 0.2741 0.2876 0.4597 -7.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.51 0.47 0.51 0.53 0.81 1.32 -
P/RPS 0.50 0.54 0.52 0.64 0.63 1.12 2.12 -21.38%
P/EPS 5.01 23.61 11.33 15.36 13.29 -2.25 -3.96 -
EY 19.95 4.24 8.82 6.51 7.52 -44.44 -25.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.91 1.03 1.09 1.56 1.61 -7.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.44 0.52 0.50 0.76 0.50 1.01 1.19 -
P/RPS 0.42 0.55 0.55 0.96 0.59 1.40 1.91 -22.30%
P/EPS 4.16 24.07 12.06 22.89 12.54 -2.81 -3.57 -
EY 24.03 4.15 8.29 4.37 7.97 -35.64 -28.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.96 1.54 1.03 1.94 1.45 -8.33%

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