[MERCURY] QoQ Cumulative 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- 34.43%
YoY- -16.56%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,331 7,598 29,572 21,577 14,547 6,900 30,458 -36.74%
PBT 1,390 798 726 1,422 964 485 811 43.26%
Tax -391 -231 -382 -520 -293 -158 -368 4.12%
NP 999 567 344 902 671 327 443 72.05%
-
NP to SH 999 567 344 902 671 327 443 72.05%
-
Tax Rate 28.13% 28.95% 52.62% 36.57% 30.39% 32.58% 45.38% -
Total Cost 14,332 7,031 29,228 20,675 13,876 6,573 30,015 -38.93%
-
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 5.36% 0.03% 1.95% 5.04% 3.79% 1.88% 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 42.36 21.04 81.67 59.56 40.11 18.99 84.29 -36.81%
EPS 2.76 1.57 0.95 2.49 1.85 0.90 1.22 72.41%
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 23.84 11.82 45.99 33.56 22.62 10.73 47.37 -36.75%
EPS 1.55 0.88 0.53 1.40 1.04 0.51 0.69 71.60%
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 1.18 2.99 0.96 0.86 1.25 2.37 0.56 64.43%
P/EPS 18.12 40.13 82.11 20.48 27.03 50.00 38.34 -39.35%
EY 5.52 2.49 1.22 4.88 3.70 2.00 2.61 64.84%
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 1.09 2.42 0.99 1.28 1.45 2.26 0.58 52.34%
P/EPS 16.67 32.48 85.26 30.52 31.35 47.78 39.97 -44.20%
EY 6.00 3.08 1.17 3.28 3.19 2.09 2.50 79.35%
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