[MERCURY] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 79.43%
YoY- 88.98%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 34,889 32,703 29,170 30,173 26,929 23,376 5,413 -1.96%
PBT 35 870 151 647 -10,684 -4,763 675 3.19%
Tax -492 -304 114 -1,836 6,561 8,375 0 -100.00%
NP -457 566 265 -1,189 -4,123 3,612 675 -
-
NP to SH -457 566 265 -1,189 -10,786 -6,158 675 -
-
Tax Rate 1,405.71% 34.94% -75.50% 283.77% - - 0.00% -
Total Cost 35,346 32,137 28,905 31,362 31,052 19,764 4,738 -2.11%
-
Net Worth 18,271 18,514 17,844 17,567 18,165 31,118 35,735 0.71%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 18,271 18,514 17,844 17,567 18,165 31,118 35,735 0.71%
NOSH 36,123 35,714 36,093 36,036 34,933 37,950 36,096 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.31% 1.73% 0.91% -3.94% -15.31% 15.45% 12.47% -
ROE -2.50% 3.06% 1.49% -6.77% -59.38% -19.79% 1.89% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 96.58 91.57 80.82 83.73 77.09 61.60 15.00 -1.96%
EPS -1.27 1.58 0.73 -3.30 -30.88 -16.23 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5058 0.5184 0.4944 0.4875 0.52 0.82 0.99 0.71%
Adjusted Per Share Value based on latest NOSH - 36,036
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.26 50.86 45.37 46.93 41.88 36.35 8.42 -1.96%
EPS -0.71 0.88 0.41 -1.85 -16.77 -9.58 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2879 0.2775 0.2732 0.2825 0.484 0.5558 0.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.51 0.47 0.51 0.53 0.81 1.32 0.00 -
P/RPS 0.53 0.51 0.63 0.63 1.05 2.14 0.00 -100.00%
P/EPS -40.31 29.66 69.46 -16.06 -2.62 -8.13 0.00 -100.00%
EY -2.48 3.37 1.44 -6.23 -38.12 -12.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 1.03 1.09 1.56 1.61 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.52 0.50 0.76 0.50 1.01 1.19 0.00 -
P/RPS 0.54 0.55 0.94 0.60 1.31 1.93 0.00 -100.00%
P/EPS -41.10 31.55 103.51 -15.15 -3.27 -7.33 0.00 -100.00%
EY -2.43 3.17 0.97 -6.60 -30.57 -13.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 1.54 1.03 1.94 1.45 0.00 -100.00%

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