[MERCURY] YoY Annualized Quarter 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- -71.4%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 38,153 36,149 33,854 29,572 30,458 26,610 24,434 7.70%
PBT 4,065 -1,649 645 726 811 -10,808 -9,275 -
Tax -184 -426 -565 -382 -368 10,808 9,275 -
NP 3,881 -2,075 80 344 443 0 0 -
-
NP to SH 3,881 -2,075 80 344 443 -11,855 -10,196 -
-
Tax Rate 4.53% - 87.60% 52.62% 45.38% - - -
Total Cost 34,272 38,224 33,774 29,228 30,015 26,610 24,434 5.79%
-
Net Worth 19,545 15,646 17,803 17,649 17,268 16,573 28,588 -6.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 19,545 15,646 17,803 17,649 17,268 16,573 28,588 -6.13%
NOSH 36,194 36,202 36,363 36,210 36,134 36,187 36,105 0.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.17% -5.74% 0.24% 1.16% 1.45% 0.00% 0.00% -
ROE 19.86% -13.26% 0.45% 1.95% 2.57% -71.53% -35.66% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 105.41 99.85 93.10 81.67 84.29 73.53 67.67 7.66%
EPS 10.73 -5.74 0.22 0.95 1.22 -32.76 -28.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.4322 0.4896 0.4874 0.4779 0.458 0.7918 -6.17%
Adjusted Per Share Value based on latest NOSH - 36,233
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.77 56.63 53.03 46.33 47.71 41.69 38.28 7.70%
EPS 6.08 -3.25 0.13 0.54 0.69 -18.57 -15.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3062 0.2451 0.2789 0.2765 0.2705 0.2596 0.4479 -6.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.44 0.51 0.46 0.78 0.47 1.00 0.81 -
P/RPS 0.42 0.51 0.49 0.96 0.56 1.36 1.20 -16.04%
P/EPS 4.10 -8.90 209.09 82.11 38.34 -3.05 -2.87 -
EY 24.37 -11.24 0.48 1.22 2.61 -32.76 -34.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.18 0.94 1.60 0.98 2.18 1.02 -3.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 28/02/06 28/02/05 27/02/04 28/02/03 08/04/02 28/02/01 -
Price 0.44 0.51 0.54 0.81 0.49 0.92 0.86 -
P/RPS 0.42 0.51 0.58 0.99 0.58 1.25 1.27 -16.83%
P/EPS 4.10 -8.90 245.45 85.26 39.97 -2.81 -3.05 -
EY 24.37 -11.24 0.41 1.17 2.50 -35.61 -32.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.18 1.10 1.66 1.03 2.01 1.09 -4.82%

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