[MERCURY] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 69.57%
YoY- 108.93%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 36,009 37,707 34,808 30,270 29,984 28,324 25,640 5.82%
PBT 2,099 -1,582 45 1,039 448 -10,331 -63 -
Tax -28 -509 -416 -454 -168 4,359 891 -
NP 2,071 -2,091 -371 585 280 -5,972 828 16.50%
-
NP to SH 3,950 -2,091 -371 585 280 -11,450 -1,046 -
-
Tax Rate 1.33% - 924.44% 43.70% 37.50% - - -
Total Cost 33,938 39,798 35,179 29,685 29,704 34,296 24,812 5.35%
-
Net Worth 19,871 15,535 17,863 1,816,566 17,385 17,099 28,689 -5.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 19,871 15,535 17,863 1,816,566 17,385 17,099 28,689 -5.93%
NOSH 36,521 35,714 36,250 36,114 36,333 36,296 36,315 0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.75% -5.55% -1.07% 1.93% 0.93% -21.08% 3.23% -
ROE 19.88% -13.46% -2.08% 0.03% 1.61% -66.96% -3.65% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 98.60 105.58 96.02 83.82 82.52 78.04 70.60 5.72%
EPS 10.82 -5.85 -1.02 1.62 0.77 -31.55 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.435 0.4928 50.30 0.4785 0.4711 0.79 -6.02%
Adjusted Per Share Value based on latest NOSH - 36,114
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.00 58.64 54.13 47.08 46.63 44.05 39.88 5.81%
EPS 6.14 -3.25 -0.58 0.91 0.44 -17.81 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.309 0.2416 0.2778 28.2513 0.2704 0.2659 0.4462 -5.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.50 0.50 0.63 0.45 0.86 0.61 -
P/RPS 0.45 0.47 0.52 0.75 0.55 1.10 0.86 -10.22%
P/EPS 4.07 -8.54 -48.85 38.89 58.39 -2.73 -21.18 -
EY 24.58 -11.71 -2.05 2.57 1.71 -36.68 -4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.01 0.01 0.94 1.83 0.77 0.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 27/05/05 28/05/04 30/05/03 31/05/02 30/05/01 -
Price 0.44 0.50 0.54 0.51 0.43 0.80 0.74 -
P/RPS 0.45 0.47 0.56 0.61 0.52 1.03 1.05 -13.16%
P/EPS 4.07 -8.54 -52.76 31.48 55.80 -2.54 -25.69 -
EY 24.58 -11.71 -1.90 3.18 1.79 -39.43 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.10 0.01 0.90 1.70 0.94 -2.44%

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