[MERCURY] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -935.2%
YoY- -87.1%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,402 7,789 8,552 9,146 9,377 7,733 7,598 15.24%
PBT 1,236 -478 198 -921 176 592 798 33.83%
Tax -239 -48 -82 -123 -51 -160 -231 2.29%
NP 997 -526 116 -1,044 125 432 567 45.63%
-
NP to SH 997 -526 116 -1,044 125 432 567 45.63%
-
Tax Rate 19.34% - 41.41% - 28.98% 27.03% 28.95% -
Total Cost 8,405 8,315 8,436 10,190 9,252 7,301 7,031 12.62%
-
Net Worth 18,271 17,347 17,863 17,686 18,514 18,695 1,816,566 -95.32%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,271 17,347 17,863 17,686 18,514 18,695 1,816,566 -95.32%
NOSH 36,123 36,275 36,250 36,124 35,714 36,302 36,114 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.60% -6.75% 1.36% -11.41% 1.33% 5.59% 7.46% -
ROE 5.46% -3.03% 0.65% -5.90% 0.68% 2.31% 0.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.03 21.47 23.59 25.32 26.26 21.30 21.04 15.22%
EPS 2.76 -1.45 0.32 -2.89 0.35 1.19 1.57 45.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5058 0.4782 0.4928 0.4896 0.5184 0.515 50.30 -95.32%
Adjusted Per Share Value based on latest NOSH - 36,124
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.62 12.11 13.30 14.22 14.58 12.03 11.82 15.21%
EPS 1.55 -0.82 0.18 -1.62 0.19 0.67 0.88 45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2698 0.2778 0.2751 0.2879 0.2908 28.2513 -95.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.54 0.50 0.46 0.47 0.50 0.63 -
P/RPS 1.96 2.51 2.12 1.82 1.79 2.35 2.99 -24.51%
P/EPS 18.48 -37.24 156.25 -15.92 134.29 42.02 40.13 -40.33%
EY 5.41 -2.69 0.64 -6.28 0.74 2.38 2.49 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.01 0.94 0.91 0.97 0.01 2062.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 28/05/04 -
Price 0.52 0.56 0.54 0.54 0.50 0.46 0.51 -
P/RPS 2.00 2.61 2.29 2.13 1.90 2.16 2.42 -11.92%
P/EPS 18.84 -38.62 168.75 -18.69 142.86 38.66 32.48 -30.42%
EY 5.31 -2.59 0.59 -5.35 0.70 2.59 3.08 43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.10 1.10 0.96 0.89 0.01 2091.12%

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