[MERCURY] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 111.11%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 10,405 9,402 7,789 8,552 9,146 9,377 7,733 21.81%
PBT -2,605 1,236 -478 198 -921 176 592 -
Tax -57 -239 -48 -82 -123 -51 -160 -49.65%
NP -2,662 997 -526 116 -1,044 125 432 -
-
NP to SH -2,662 997 -526 116 -1,044 125 432 -
-
Tax Rate - 19.34% - 41.41% - 28.98% 27.03% -
Total Cost 13,067 8,405 8,315 8,436 10,190 9,252 7,301 47.25%
-
Net Worth 15,596 18,271 17,347 17,863 17,686 18,514 18,695 -11.35%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 15,596 18,271 17,347 17,863 17,686 18,514 18,695 -11.35%
NOSH 36,161 36,123 36,275 36,250 36,124 35,714 36,302 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -25.58% 10.60% -6.75% 1.36% -11.41% 1.33% 5.59% -
ROE -17.07% 5.46% -3.03% 0.65% -5.90% 0.68% 2.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.77 26.03 21.47 23.59 25.32 26.26 21.30 22.12%
EPS -7.36 2.76 -1.45 0.32 -2.89 0.35 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4313 0.5058 0.4782 0.4928 0.4896 0.5184 0.515 -11.12%
Adjusted Per Share Value based on latest NOSH - 36,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.18 14.62 12.11 13.30 14.22 14.58 12.03 21.77%
EPS -4.14 1.55 -0.82 0.18 -1.62 0.19 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2842 0.2698 0.2778 0.2751 0.2879 0.2908 -11.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.51 0.54 0.50 0.46 0.47 0.50 -
P/RPS 1.77 1.96 2.51 2.12 1.82 1.79 2.35 -17.17%
P/EPS -6.93 18.48 -37.24 156.25 -15.92 134.29 42.02 -
EY -14.43 5.41 -2.69 0.64 -6.28 0.74 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.01 1.13 1.01 0.94 0.91 0.97 13.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 -
Price 0.51 0.52 0.56 0.54 0.54 0.50 0.46 -
P/RPS 1.77 2.00 2.61 2.29 2.13 1.90 2.16 -12.40%
P/EPS -6.93 18.84 -38.62 168.75 -18.69 142.86 38.66 -
EY -14.43 5.31 -2.59 0.59 -5.35 0.70 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.03 1.17 1.10 1.10 0.96 0.89 20.62%

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