[MERCURY] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 79.43%
YoY- 88.98%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 29,688 29,984 30,458 30,173 29,755 28,324 26,610 7.59%
PBT 404 448 810 647 -4,619 -10,331 -10,830 -
Tax 30 -168 -367 -1,836 -1,162 4,359 4,437 -96.45%
NP 434 280 443 -1,189 -5,781 -5,972 -6,393 -
-
NP to SH 434 280 443 -1,189 -5,781 -11,450 -11,871 -
-
Tax Rate -7.43% 37.50% 45.31% 283.77% - - - -
Total Cost 29,254 29,704 30,015 31,362 35,536 34,296 33,003 -7.74%
-
Net Worth 17,722 17,385 16,980 17,567 17,168 17,099 16,570 4.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 17,722 17,385 16,980 17,567 17,168 17,099 16,570 4.59%
NOSH 36,315 36,333 36,166 36,036 36,037 36,296 36,179 0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.46% 0.93% 1.45% -3.94% -19.43% -21.08% -24.02% -
ROE 2.45% 1.61% 2.61% -6.77% -33.67% -66.96% -71.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 81.75 82.52 84.22 83.73 82.57 78.04 73.55 7.32%
EPS 1.20 0.77 1.22 -3.30 -16.04 -31.55 -32.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.4785 0.4695 0.4875 0.4764 0.4711 0.458 4.33%
Adjusted Per Share Value based on latest NOSH - 36,036
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.51 46.97 47.71 47.27 46.61 44.37 41.69 7.58%
EPS 0.68 0.44 0.69 -1.86 -9.06 -17.94 -18.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.2724 0.266 0.2752 0.269 0.2679 0.2596 4.58%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.50 0.45 0.47 0.53 0.78 0.86 1.00 -
P/RPS 0.61 0.55 0.56 0.63 0.94 1.10 1.36 -41.49%
P/EPS 41.84 58.39 38.37 -16.06 -4.86 -2.73 -3.05 -
EY 2.39 1.71 2.61 -6.23 -20.57 -36.68 -32.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 1.00 1.09 1.64 1.83 2.18 -39.81%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 08/04/02 -
Price 0.58 0.43 0.49 0.50 0.57 0.80 0.92 -
P/RPS 0.71 0.52 0.58 0.60 0.69 1.03 1.25 -31.48%
P/EPS 48.53 55.80 40.00 -15.15 -3.55 -2.54 -2.80 -
EY 2.06 1.79 2.50 -6.60 -28.14 -39.43 -35.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.90 1.04 1.03 1.20 1.70 2.01 -29.56%

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