[MERCURY] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 559.3%
YoY- 73.39%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 31,868 40,444 34,208 30,392 27,600 29,496 22,640 5.86%
PBT 712 1,060 792 3,192 1,940 3,388 1,392 -10.56%
Tax -40 -660 -328 -924 -632 -1,428 -1,116 -42.56%
NP 672 400 464 2,268 1,308 1,960 276 15.97%
-
NP to SH 672 400 464 2,268 1,308 1,960 276 15.97%
-
Tax Rate 5.62% 62.26% 41.41% 28.95% 32.58% 42.15% 80.17% -
Total Cost 31,196 40,044 33,744 28,124 26,292 27,536 22,364 5.70%
-
Net Worth 19,871 15,535 17,863 1,816,566 17,385 17,099 28,689 -5.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 19,871 15,535 17,863 1,816,566 17,385 17,099 28,689 -5.93%
NOSH 36,521 35,714 36,250 36,114 36,333 36,296 36,315 0.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.11% 0.99% 1.36% 7.46% 4.74% 6.64% 1.22% -
ROE 3.38% 2.57% 2.60% 0.12% 7.52% 11.46% 0.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 87.26 113.24 94.37 84.15 75.96 81.26 62.34 5.76%
EPS 1.84 1.12 1.28 6.28 3.60 5.40 0.76 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.435 0.4928 50.30 0.4785 0.4711 0.79 -6.02%
Adjusted Per Share Value based on latest NOSH - 36,114
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.92 63.36 53.59 47.61 43.24 46.21 35.47 5.85%
EPS 1.05 0.63 0.73 3.55 2.05 3.07 0.43 16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3113 0.2434 0.2799 28.458 0.2724 0.2679 0.4494 -5.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.44 0.50 0.50 0.63 0.45 0.86 0.61 -
P/RPS 0.50 0.44 0.53 0.75 0.59 1.06 0.98 -10.60%
P/EPS 23.91 44.64 39.06 10.03 12.50 15.93 80.26 -18.26%
EY 4.18 2.24 2.56 9.97 8.00 6.28 1.25 22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.01 0.01 0.94 1.83 0.77 0.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 27/05/05 28/05/04 30/05/03 31/05/02 30/05/01 -
Price 0.44 0.50 0.54 0.51 0.43 0.80 0.74 -
P/RPS 0.50 0.44 0.57 0.61 0.57 0.98 1.19 -13.45%
P/EPS 23.91 44.64 42.19 8.12 11.94 14.81 97.37 -20.85%
EY 4.18 2.24 2.37 12.31 8.37 6.75 1.03 26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.15 1.10 0.01 0.90 1.70 0.94 -2.44%

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