[MERCURY] QoQ 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 30,662 30,392 29,572 28,769 29,094 27,600 30,458 0.44%
PBT 2,780 3,192 726 1,896 1,928 1,940 811 127.51%
Tax -782 -924 -382 -693 -586 -632 -368 65.36%
NP 1,998 2,268 344 1,202 1,342 1,308 443 173.22%
-
NP to SH 1,998 2,268 344 1,202 1,342 1,308 443 173.22%
-
Tax Rate 28.13% 28.95% 52.62% 36.55% 30.39% 32.58% 45.38% -
Total Cost 28,664 28,124 29,228 27,566 27,752 26,292 30,015 -3.02%
-
Net Worth 18,640 1,816,566 17,649 17,909 17,699 17,385 17,268 5.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 18,640 1,816,566 17,649 17,909 17,699 17,385 17,268 5.23%
NOSH 36,195 36,114 36,210 36,224 36,270 36,333 36,134 0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.52% 7.46% 1.16% 4.18% 4.61% 4.74% 1.45% -
ROE 10.72% 0.12% 1.95% 6.72% 7.58% 7.52% 2.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.71 84.15 81.67 79.42 80.21 75.96 84.29 0.33%
EPS 5.52 6.28 0.95 3.32 3.70 3.60 1.22 173.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.515 50.30 0.4874 0.4944 0.488 0.4785 0.4779 5.11%
Adjusted Per Share Value based on latest NOSH - 36,093
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.69 47.27 45.99 44.74 45.25 42.92 47.37 0.45%
EPS 3.11 3.53 0.53 1.87 2.09 2.03 0.69 173.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 28.2513 0.2745 0.2785 0.2753 0.2704 0.2686 5.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.63 0.78 0.51 0.50 0.45 0.47 -
P/RPS 0.59 0.75 0.96 0.64 0.62 0.59 0.56 3.54%
P/EPS 9.06 10.03 82.11 15.36 13.51 12.50 38.34 -61.81%
EY 11.04 9.97 1.22 6.51 7.40 8.00 2.61 161.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.01 1.60 1.03 1.02 0.94 0.98 -0.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.46 0.51 0.81 0.76 0.58 0.43 0.49 -
P/RPS 0.54 0.61 0.99 0.96 0.72 0.57 0.58 -4.65%
P/EPS 8.33 8.12 85.26 22.89 15.68 11.94 39.97 -64.88%
EY 12.00 12.31 1.17 4.37 6.38 8.37 2.50 184.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.01 1.66 1.54 1.19 0.90 1.03 -9.28%

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