[MERCURY] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.5%
YoY- 80.63%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 7,598 7,995 7,030 7,647 6,900 7,593 7,548 0.44%
PBT 798 -696 458 479 485 -1,271 711 7.99%
Tax -231 138 -227 -134 -158 633 -311 -17.96%
NP 567 -558 231 345 327 -638 400 26.16%
-
NP to SH 567 -558 231 345 327 -638 400 26.16%
-
Tax Rate 28.95% - 49.56% 27.97% 32.58% - 43.74% -
Total Cost 7,031 8,553 6,799 7,302 6,573 8,231 7,148 -1.09%
-
Net Worth 1,816,566 17,660 17,844 17,722 17,385 16,980 17,567 2096.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,816,566 17,660 17,844 17,722 17,385 16,980 17,567 2096.90%
NOSH 36,114 36,233 36,093 36,315 36,333 36,166 36,036 0.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.46% -6.98% 3.29% 4.51% 4.74% -8.40% 5.30% -
ROE 0.03% -3.16% 1.29% 1.95% 1.88% -3.76% 2.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.04 22.07 19.48 21.06 18.99 20.99 20.95 0.28%
EPS 1.57 -1.54 0.64 0.95 0.90 -1.76 1.11 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 50.30 0.4874 0.4944 0.488 0.4785 0.4695 0.4875 2093.66%
Adjusted Per Share Value based on latest NOSH - 36,315
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.82 12.43 10.93 11.89 10.73 11.81 11.74 0.45%
EPS 0.88 -0.87 0.36 0.54 0.51 -0.99 0.62 26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.2513 0.2747 0.2775 0.2756 0.2704 0.2641 0.2732 2096.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.63 0.78 0.51 0.50 0.45 0.47 0.53 -
P/RPS 2.99 3.54 2.62 2.37 2.37 2.24 2.53 11.76%
P/EPS 40.13 -50.65 79.69 52.63 50.00 -26.64 47.75 -10.93%
EY 2.49 -1.97 1.25 1.90 2.00 -3.75 2.09 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.60 1.03 1.02 0.94 1.00 1.09 -95.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.51 0.81 0.76 0.58 0.43 0.49 0.50 -
P/RPS 2.42 3.67 3.90 2.75 2.26 2.33 2.39 0.83%
P/EPS 32.48 -52.60 118.75 61.05 47.78 -27.78 45.05 -19.57%
EY 3.08 -1.90 0.84 1.64 2.09 -3.60 2.22 24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.66 1.54 1.19 0.90 1.04 1.03 -95.43%

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