[MERCURY] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -38.94%
YoY- 122.29%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 30,356 30,270 29,572 29,170 29,688 29,984 30,458 -0.22%
PBT 1,152 1,039 726 151 404 448 810 26.49%
Tax -480 -454 -381 114 30 -168 -367 19.61%
NP 672 585 345 265 434 280 443 32.05%
-
NP to SH 672 585 345 265 434 280 443 32.05%
-
Tax Rate 41.67% 43.70% 52.48% -75.50% -7.43% 37.50% 45.31% -
Total Cost 29,684 29,685 29,227 28,905 29,254 29,704 30,015 -0.73%
-
Net Worth 18,695 1,816,566 17,660 17,844 17,722 17,385 16,980 6.63%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 18,695 1,816,566 17,660 17,844 17,722 17,385 16,980 6.63%
NOSH 36,302 36,114 36,233 36,093 36,315 36,333 36,166 0.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.21% 1.93% 1.17% 0.91% 1.46% 0.93% 1.45% -
ROE 3.59% 0.03% 1.95% 1.49% 2.45% 1.61% 2.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 83.62 83.82 81.61 80.82 81.75 82.52 84.22 -0.47%
EPS 1.85 1.62 0.95 0.73 1.20 0.77 1.22 32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.515 50.30 0.4874 0.4944 0.488 0.4785 0.4695 6.36%
Adjusted Per Share Value based on latest NOSH - 36,093
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.56 47.42 46.33 45.70 46.51 46.97 47.71 -0.20%
EPS 1.05 0.92 0.54 0.42 0.68 0.44 0.69 32.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 28.458 0.2767 0.2796 0.2776 0.2724 0.266 6.63%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.63 0.78 0.51 0.50 0.45 0.47 -
P/RPS 0.60 0.75 0.96 0.63 0.61 0.55 0.56 4.71%
P/EPS 27.01 38.89 81.92 69.46 41.84 58.39 38.37 -20.88%
EY 3.70 2.57 1.22 1.44 2.39 1.71 2.61 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.01 1.60 1.03 1.02 0.94 1.00 -2.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.46 0.51 0.81 0.76 0.58 0.43 0.49 -
P/RPS 0.55 0.61 0.99 0.94 0.71 0.52 0.58 -3.48%
P/EPS 24.85 31.48 85.07 103.51 48.53 55.80 40.00 -27.21%
EY 4.02 3.18 1.18 0.97 2.06 1.79 2.50 37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.01 1.66 1.54 1.19 0.90 1.04 -9.87%

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