[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 15.14%
YoY- -341.5%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 25,736 24,344 22,640 24,434 22,409 20,472 17,812 27.77%
PBT -12,528 -9,682 1,392 -9,275 -10,649 -18,408 -35,452 -49.98%
Tax 12,528 9,682 -1,116 9,275 10,649 18,408 71,776 -68.73%
NP 0 0 276 0 0 0 36,324 -
-
NP to SH -12,801 -10,818 276 -10,196 -12,014 -19,540 36,324 -
-
Tax Rate - - 80.17% - - - - -
Total Cost 25,736 24,344 22,364 24,434 22,409 20,472 -18,512 -
-
Net Worth 18,490 23,155 28,689 28,588 29,556 28,948 29,785 -27.20%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 18,490 23,155 28,689 28,588 29,556 28,948 29,785 -27.20%
NOSH 35,559 36,180 36,315 36,105 36,043 36,185 36,324 -1.40%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 1.22% 0.00% 0.00% 0.00% 203.93% -
ROE -69.23% -46.72% 0.96% -35.66% -40.65% -67.50% 121.95% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 72.37 67.28 62.34 67.67 62.17 56.58 49.04 29.58%
EPS -36.00 -29.90 0.76 -28.18 -33.33 -54.00 -100.00 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.64 0.79 0.7918 0.82 0.80 0.82 -26.16%
Adjusted Per Share Value based on latest NOSH - 36,245
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.02 37.86 35.21 38.00 34.85 31.84 27.70 27.77%
EPS -19.91 -16.82 0.43 -15.86 -18.69 -30.39 56.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.3601 0.4462 0.4446 0.4597 0.4502 0.4632 -27.19%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.81 0.74 0.61 0.81 1.32 2.09 2.56 -
P/RPS 1.12 1.10 0.98 1.20 2.12 3.69 5.22 -64.12%
P/EPS -2.25 -2.47 80.26 -2.87 -3.96 -3.87 2.56 -
EY -44.44 -40.41 1.25 -34.86 -25.25 -25.84 39.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.16 0.77 1.02 1.61 2.61 3.12 -36.97%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 30/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 1.01 1.08 0.74 0.86 1.19 1.88 2.03 -
P/RPS 1.40 1.61 1.19 1.27 1.91 3.32 4.14 -51.42%
P/EPS -2.81 -3.61 97.37 -3.05 -3.57 -3.48 2.03 -
EY -35.64 -27.69 1.03 -32.84 -28.01 -28.72 49.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.69 0.94 1.09 1.45 2.35 2.48 -15.08%

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