[MERCURY] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
08-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -10.06%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 30,173 29,755 28,324 26,610 26,929 26,369 25,640 11.45%
PBT 647 -4,619 -10,331 -10,830 -10,684 -4,912 -63 -
Tax -1,836 -1,162 4,359 4,437 6,561 5,740 891 -
NP -1,189 -5,781 -5,972 -6,393 -4,123 828 828 -
-
NP to SH -1,189 -5,781 -11,450 -11,871 -10,786 -5,835 -1,046 8.90%
-
Tax Rate 283.77% - - - - - - -
Total Cost 31,362 35,536 34,296 33,003 31,052 25,541 24,812 16.88%
-
Net Worth 17,567 17,168 17,099 16,570 18,165 23,156 28,689 -27.86%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 17,567 17,168 17,099 16,570 18,165 23,156 28,689 -27.86%
NOSH 36,036 36,037 36,296 36,179 34,933 36,182 36,315 -0.51%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.94% -19.43% -21.08% -24.02% -15.31% 3.14% 3.23% -
ROE -6.77% -33.67% -66.96% -71.64% -59.38% -25.20% -3.65% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.73 82.57 78.04 73.55 77.09 72.88 70.60 12.03%
EPS -3.30 -16.04 -31.55 -32.81 -30.88 -16.13 -2.88 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4764 0.4711 0.458 0.52 0.64 0.79 -27.49%
Adjusted Per Share Value based on latest NOSH - 36,179
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.93 46.28 44.05 41.38 41.88 41.01 39.88 11.45%
EPS -1.85 -8.99 -17.81 -18.46 -16.77 -9.07 -1.63 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2732 0.267 0.2659 0.2577 0.2825 0.3601 0.4462 -27.87%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.53 0.78 0.86 1.00 0.81 0.74 0.61 -
P/RPS 0.63 0.94 1.10 1.36 1.05 1.02 0.86 -18.72%
P/EPS -16.06 -4.86 -2.73 -3.05 -2.62 -4.59 -21.18 -16.83%
EY -6.23 -20.57 -36.68 -32.81 -38.12 -21.79 -4.72 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.64 1.83 2.18 1.56 1.16 0.77 26.04%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 31/05/02 08/04/02 30/11/01 30/08/01 30/05/01 -
Price 0.50 0.57 0.80 0.92 1.01 1.08 0.74 -
P/RPS 0.60 0.69 1.03 1.25 1.31 1.48 1.05 -31.11%
P/EPS -15.15 -3.55 -2.54 -2.80 -3.27 -6.70 -25.69 -29.65%
EY -6.60 -28.14 -39.43 -35.66 -30.57 -14.93 -3.89 42.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.20 1.70 2.01 1.94 1.69 0.94 6.27%

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