[MERCURY] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 103.74%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 36,149 33,854 29,572 30,458 26,610 24,434 21,475 -0.55%
PBT -1,649 645 726 811 -10,808 -9,275 4,592 -
Tax -426 -565 -382 -368 10,808 9,275 -370 -0.14%
NP -2,075 80 344 443 0 0 4,222 -
-
NP to SH -2,075 80 344 443 -11,855 -10,196 4,222 -
-
Tax Rate - 87.60% 52.62% 45.38% - - 8.06% -
Total Cost 38,224 33,774 29,228 30,015 26,610 24,434 17,253 -0.84%
-
Net Worth 15,646 17,803 17,649 17,268 16,573 28,588 38,470 0.96%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 15,646 17,803 17,649 17,268 16,573 28,588 38,470 0.96%
NOSH 36,202 36,363 36,210 36,134 36,187 36,105 35,953 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -5.74% 0.24% 1.16% 1.45% 0.00% 0.00% 19.66% -
ROE -13.26% 0.45% 1.95% 2.57% -71.53% -35.66% 10.97% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 99.85 93.10 81.67 84.29 73.53 67.67 59.73 -0.54%
EPS -5.74 0.22 0.95 1.22 -32.76 -28.18 12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4322 0.4896 0.4874 0.4779 0.458 0.7918 1.07 0.96%
Adjusted Per Share Value based on latest NOSH - 36,166
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 56.63 53.03 46.33 47.71 41.69 38.28 33.64 -0.55%
EPS -3.25 0.13 0.54 0.69 -18.57 -15.97 6.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2789 0.2765 0.2705 0.2596 0.4479 0.6027 0.96%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.46 0.78 0.47 1.00 0.81 0.00 -
P/RPS 0.51 0.49 0.96 0.56 1.36 1.20 0.00 -100.00%
P/EPS -8.90 209.09 82.11 38.34 -3.05 -2.87 0.00 -100.00%
EY -11.24 0.48 1.22 2.61 -32.76 -34.86 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.94 1.60 0.98 2.18 1.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 08/04/02 28/02/01 29/02/00 -
Price 0.51 0.54 0.81 0.49 0.92 0.86 2.43 -
P/RPS 0.51 0.58 0.99 0.58 1.25 1.27 4.07 2.23%
P/EPS -8.90 245.45 85.26 39.97 -2.81 -3.05 20.69 -
EY -11.24 0.41 1.17 2.50 -35.61 -32.84 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.10 1.66 1.03 2.01 1.09 2.27 0.69%

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