[MERCURY] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.77%
YoY- 113.58%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 34,864 34,808 33,854 32,703 30,356 30,270 29,572 11.61%
PBT -1,025 45 645 870 1,152 1,039 726 -
Tax -304 -416 -565 -304 -480 -454 -381 -13.98%
NP -1,329 -371 80 566 672 585 345 -
-
NP to SH -1,329 -371 80 566 672 585 345 -
-
Tax Rate - 924.44% 87.60% 34.94% 41.67% 43.70% 52.48% -
Total Cost 36,193 35,179 33,774 32,137 29,684 29,685 29,227 15.33%
-
Net Worth 17,347 17,863 17,686 18,514 18,695 1,816,566 17,660 -1.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 17,347 17,863 17,686 18,514 18,695 1,816,566 17,660 -1.18%
NOSH 36,275 36,250 36,124 35,714 36,302 36,114 36,233 0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -3.81% -1.07% 0.24% 1.73% 2.21% 1.93% 1.17% -
ROE -7.66% -2.08% 0.45% 3.06% 3.59% 0.03% 1.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 96.11 96.02 93.71 91.57 83.62 83.82 81.61 11.53%
EPS -3.66 -1.02 0.22 1.58 1.85 1.62 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4782 0.4928 0.4896 0.5184 0.515 50.30 0.4874 -1.26%
Adjusted Per Share Value based on latest NOSH - 35,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.22 54.13 52.65 50.86 47.21 47.08 45.99 11.61%
EPS -2.07 -0.58 0.12 0.88 1.05 0.91 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2698 0.2778 0.2751 0.2879 0.2908 28.2513 0.2747 -1.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.54 0.50 0.46 0.47 0.50 0.63 0.78 -
P/RPS 0.56 0.52 0.49 0.51 0.60 0.75 0.96 -30.20%
P/EPS -14.74 -48.85 207.72 29.66 27.01 38.89 81.92 -
EY -6.78 -2.05 0.48 3.37 3.70 2.57 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.01 0.94 0.91 0.97 0.01 1.60 -20.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 30/11/04 17/09/04 28/05/04 27/02/04 -
Price 0.56 0.54 0.54 0.50 0.46 0.51 0.81 -
P/RPS 0.58 0.56 0.58 0.55 0.55 0.61 0.99 -30.00%
P/EPS -15.29 -52.76 243.84 31.55 24.85 31.48 85.07 -
EY -6.54 -1.90 0.41 3.17 4.02 3.18 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.10 0.96 0.89 0.01 1.66 -20.81%

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