[MERCURY] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -457.84%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 28,324 26,610 26,929 26,369 25,640 24,433 23,376 13.66%
PBT -10,331 -10,830 -10,684 -4,912 -63 -9,274 -4,763 67.64%
Tax 4,359 4,437 6,561 5,740 891 10,033 8,375 -35.32%
NP -5,972 -6,393 -4,123 828 828 759 3,612 -
-
NP to SH -11,450 -11,871 -10,786 -5,835 -1,046 -10,196 -6,158 51.26%
-
Tax Rate - - - - - - - -
Total Cost 34,296 33,003 31,052 25,541 24,812 23,674 19,764 44.45%
-
Net Worth 17,099 16,570 18,165 23,156 28,689 28,698 31,118 -32.93%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 17,099 16,570 18,165 23,156 28,689 28,698 31,118 -32.93%
NOSH 36,296 36,179 34,933 36,182 36,315 36,245 37,950 -2.92%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -21.08% -24.02% -15.31% 3.14% 3.23% 3.11% 15.45% -
ROE -66.96% -71.64% -59.38% -25.20% -3.65% -35.53% -19.79% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 78.04 73.55 77.09 72.88 70.60 67.41 61.60 17.09%
EPS -31.55 -32.81 -30.88 -16.13 -2.88 -28.13 -16.23 55.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4711 0.458 0.52 0.64 0.79 0.7918 0.82 -30.91%
Adjusted Per Share Value based on latest NOSH - 36,182
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 44.05 41.38 41.88 41.01 39.88 38.00 36.35 13.67%
EPS -17.81 -18.46 -16.77 -9.07 -1.63 -15.86 -9.58 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.2577 0.2825 0.3601 0.4462 0.4463 0.484 -32.94%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.86 1.00 0.81 0.74 0.61 0.81 1.32 -
P/RPS 1.10 1.36 1.05 1.02 0.86 1.20 2.14 -35.85%
P/EPS -2.73 -3.05 -2.62 -4.59 -21.18 -2.88 -8.13 -51.72%
EY -36.68 -32.81 -38.12 -21.79 -4.72 -34.73 -12.29 107.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.18 1.56 1.16 0.77 1.02 1.61 8.92%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 08/04/02 30/11/01 30/08/01 30/05/01 28/02/01 30/11/00 -
Price 0.80 0.92 1.01 1.08 0.74 0.86 1.19 -
P/RPS 1.03 1.25 1.31 1.48 1.05 1.28 1.93 -34.23%
P/EPS -2.54 -2.80 -3.27 -6.70 -25.69 -3.06 -7.33 -50.69%
EY -39.43 -35.66 -30.57 -14.93 -3.89 -32.71 -13.64 103.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.01 1.94 1.69 0.94 1.09 1.45 11.19%

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