[MERCURY] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.19%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,703 30,356 30,270 29,572 29,170 29,688 29,984 5.94%
PBT 870 1,152 1,039 726 151 404 448 55.46%
Tax -304 -480 -454 -381 114 30 -168 48.33%
NP 566 672 585 345 265 434 280 59.66%
-
NP to SH 566 672 585 345 265 434 280 59.66%
-
Tax Rate 34.94% 41.67% 43.70% 52.48% -75.50% -7.43% 37.50% -
Total Cost 32,137 29,684 29,685 29,227 28,905 29,254 29,704 5.37%
-
Net Worth 18,514 18,695 1,816,566 17,660 17,844 17,722 17,385 4.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,514 18,695 1,816,566 17,660 17,844 17,722 17,385 4.27%
NOSH 35,714 36,302 36,114 36,233 36,093 36,315 36,333 -1.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.73% 2.21% 1.93% 1.17% 0.91% 1.46% 0.93% -
ROE 3.06% 3.59% 0.03% 1.95% 1.49% 2.45% 1.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 91.57 83.62 83.82 81.61 80.82 81.75 82.52 7.16%
EPS 1.58 1.85 1.62 0.95 0.73 1.20 0.77 61.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.515 50.30 0.4874 0.4944 0.488 0.4785 5.46%
Adjusted Per Share Value based on latest NOSH - 36,233
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 50.86 47.21 47.08 45.99 45.37 46.17 46.63 5.94%
EPS 0.88 1.05 0.91 0.54 0.41 0.67 0.44 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2879 0.2908 28.2513 0.2747 0.2775 0.2756 0.2704 4.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.50 0.63 0.78 0.51 0.50 0.45 -
P/RPS 0.51 0.60 0.75 0.96 0.63 0.61 0.55 -4.89%
P/EPS 29.66 27.01 38.89 81.92 69.46 41.84 58.39 -36.25%
EY 3.37 3.70 2.57 1.22 1.44 2.39 1.71 56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.01 1.60 1.03 1.02 0.94 -2.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 17/09/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.50 0.46 0.51 0.81 0.76 0.58 0.43 -
P/RPS 0.55 0.55 0.61 0.99 0.94 0.71 0.52 3.79%
P/EPS 31.55 24.85 31.48 85.07 103.51 48.53 55.80 -31.55%
EY 3.17 4.02 3.18 1.18 0.97 2.06 1.79 46.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.01 1.66 1.54 1.19 0.90 4.38%

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