[MERCURY] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.99%
YoY- 24.61%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 32,684 34,208 33,854 32,944 30,662 30,392 29,572 6.90%
PBT -560 792 645 2,088 2,780 3,192 726 -
Tax -260 -328 -565 -589 -782 -924 -382 -22.64%
NP -820 464 80 1,498 1,998 2,268 344 -
-
NP to SH -820 464 80 1,498 1,998 2,268 344 -
-
Tax Rate - 41.41% 87.60% 28.21% 28.13% 28.95% 52.62% -
Total Cost 33,504 33,744 33,774 31,445 28,664 28,124 29,228 9.53%
-
Net Worth 17,350 17,863 17,803 18,735 18,640 1,816,566 17,649 -1.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 17,350 17,863 17,803 18,735 18,640 1,816,566 17,649 -1.13%
NOSH 36,283 36,250 36,363 36,141 36,195 36,114 36,210 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.51% 1.36% 0.24% 4.55% 6.52% 7.46% 1.16% -
ROE -4.73% 2.60% 0.45% 8.00% 10.72% 0.12% 1.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 90.08 94.37 93.10 91.15 84.71 84.15 81.67 6.75%
EPS -2.26 1.28 0.22 4.15 5.52 6.28 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4782 0.4928 0.4896 0.5184 0.515 50.30 0.4874 -1.26%
Adjusted Per Share Value based on latest NOSH - 35,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.20 53.59 53.03 51.61 48.03 47.61 46.33 6.89%
EPS -1.28 0.73 0.13 2.35 3.13 3.55 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2718 0.2799 0.2789 0.2935 0.292 28.458 0.2765 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.54 0.50 0.46 0.47 0.50 0.63 0.78 -
P/RPS 0.60 0.53 0.49 0.52 0.59 0.75 0.96 -26.92%
P/EPS -23.89 39.06 209.09 11.33 9.06 10.03 82.11 -
EY -4.19 2.56 0.48 8.82 11.04 9.97 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.01 0.94 0.91 0.97 0.01 1.60 -20.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 28/05/04 27/02/04 -
Price 0.56 0.54 0.54 0.50 0.46 0.51 0.81 -
P/RPS 0.62 0.57 0.58 0.55 0.54 0.61 0.99 -26.82%
P/EPS -24.78 42.19 245.45 12.06 8.33 8.12 85.26 -
EY -4.04 2.37 0.41 8.29 12.00 12.31 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.10 0.96 0.89 0.01 1.66 -20.81%

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