[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -71.4%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,944 30,662 30,392 29,572 28,769 29,094 27,600 12.48%
PBT 2,088 2,780 3,192 726 1,896 1,928 1,940 5.00%
Tax -589 -782 -924 -382 -693 -586 -632 -4.57%
NP 1,498 1,998 2,268 344 1,202 1,342 1,308 9.43%
-
NP to SH 1,498 1,998 2,268 344 1,202 1,342 1,308 9.43%
-
Tax Rate 28.21% 28.13% 28.95% 52.62% 36.55% 30.39% 32.58% -
Total Cost 31,445 28,664 28,124 29,228 27,566 27,752 26,292 12.63%
-
Net Worth 18,735 18,640 1,816,566 17,649 17,909 17,699 17,385 5.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,735 18,640 1,816,566 17,649 17,909 17,699 17,385 5.09%
NOSH 36,141 36,195 36,114 36,210 36,224 36,270 36,333 -0.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.55% 6.52% 7.46% 1.16% 4.18% 4.61% 4.74% -
ROE 8.00% 10.72% 0.12% 1.95% 6.72% 7.58% 7.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 91.15 84.71 84.15 81.67 79.42 80.21 75.96 12.88%
EPS 4.15 5.52 6.28 0.95 3.32 3.70 3.60 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.515 50.30 0.4874 0.4944 0.488 0.4785 5.46%
Adjusted Per Share Value based on latest NOSH - 36,233
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.61 48.03 47.61 46.33 45.07 45.58 43.24 12.48%
EPS 2.35 3.13 3.55 0.54 1.88 2.10 2.05 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2935 0.292 28.458 0.2765 0.2806 0.2773 0.2724 5.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.50 0.63 0.78 0.51 0.50 0.45 -
P/RPS 0.52 0.59 0.75 0.96 0.64 0.62 0.59 -8.05%
P/EPS 11.33 9.06 10.03 82.11 15.36 13.51 12.50 -6.32%
EY 8.82 11.04 9.97 1.22 6.51 7.40 8.00 6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.01 1.60 1.03 1.02 0.94 -2.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.50 0.46 0.51 0.81 0.76 0.58 0.43 -
P/RPS 0.55 0.54 0.61 0.99 0.96 0.72 0.57 -2.34%
P/EPS 12.06 8.33 8.12 85.26 22.89 15.68 11.94 0.66%
EY 8.29 12.00 12.31 1.17 4.37 6.38 8.37 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.01 1.66 1.54 1.19 0.90 4.38%

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