[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
17-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.9%
YoY- 48.88%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 34,208 33,854 32,944 30,662 30,392 29,572 28,769 12.22%
PBT 792 645 2,088 2,780 3,192 726 1,896 -44.09%
Tax -328 -565 -589 -782 -924 -382 -693 -39.23%
NP 464 80 1,498 1,998 2,268 344 1,202 -46.95%
-
NP to SH 464 80 1,498 1,998 2,268 344 1,202 -46.95%
-
Tax Rate 41.41% 87.60% 28.21% 28.13% 28.95% 52.62% 36.55% -
Total Cost 33,744 33,774 31,445 28,664 28,124 29,228 27,566 14.41%
-
Net Worth 17,863 17,803 18,735 18,640 1,816,566 17,649 17,909 -0.17%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 17,863 17,803 18,735 18,640 1,816,566 17,649 17,909 -0.17%
NOSH 36,250 36,363 36,141 36,195 36,114 36,210 36,224 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.36% 0.24% 4.55% 6.52% 7.46% 1.16% 4.18% -
ROE 2.60% 0.45% 8.00% 10.72% 0.12% 1.95% 6.72% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 94.37 93.10 91.15 84.71 84.15 81.67 79.42 12.17%
EPS 1.28 0.22 4.15 5.52 6.28 0.95 3.32 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4928 0.4896 0.5184 0.515 50.30 0.4874 0.4944 -0.21%
Adjusted Per Share Value based on latest NOSH - 36,302
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.59 53.03 51.61 48.03 47.61 46.33 45.07 12.22%
EPS 0.73 0.13 2.35 3.13 3.55 0.54 1.88 -46.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2789 0.2935 0.292 28.458 0.2765 0.2806 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.50 0.46 0.47 0.50 0.63 0.78 0.51 -
P/RPS 0.53 0.49 0.52 0.59 0.75 0.96 0.64 -11.80%
P/EPS 39.06 209.09 11.33 9.06 10.03 82.11 15.36 86.20%
EY 2.56 0.48 8.82 11.04 9.97 1.22 6.51 -46.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 0.91 0.97 0.01 1.60 1.03 -1.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 30/11/04 17/09/04 28/05/04 27/02/04 28/11/03 -
Price 0.54 0.54 0.50 0.46 0.51 0.81 0.76 -
P/RPS 0.57 0.58 0.55 0.54 0.61 0.99 0.96 -29.33%
P/EPS 42.19 245.45 12.06 8.33 8.12 85.26 22.89 50.27%
EY 2.37 0.41 8.29 12.00 12.31 1.17 4.37 -33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 0.96 0.89 0.01 1.66 1.54 -20.07%

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