[MERCURY] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 58.74%
YoY- 111.26%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 25,744 24,708 21,577 22,865 19,302 16,807 14,905 -0.57%
PBT 956 1,566 1,422 2,081 -9,396 -7,987 1,369 0.38%
Tax -369 -442 -520 -1,000 9,396 7,987 0 -100.00%
NP 587 1,124 902 1,081 0 0 1,369 0.90%
-
NP to SH 587 1,124 902 1,081 -9,601 -9,011 1,369 0.90%
-
Tax Rate 38.60% 28.22% 36.57% 48.05% - - 0.00% -
Total Cost 25,157 23,584 20,675 21,784 19,302 16,807 13,536 -0.65%
-
Net Worth 18,327 18,735 17,909 17,625 18,490 29,556 35,854 0.71%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 18,327 18,735 17,909 17,625 18,490 29,556 35,854 0.71%
NOSH 36,234 36,141 36,224 36,153 35,559 36,044 36,216 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.28% 4.55% 4.18% 4.73% 0.00% 0.00% 9.18% -
ROE 3.20% 6.00% 5.04% 6.13% -51.92% -30.49% 3.82% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 71.05 68.36 59.56 63.24 54.28 46.63 41.15 -0.57%
EPS 1.62 3.11 2.49 2.99 -27.00 -25.00 3.78 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5058 0.5184 0.4944 0.4875 0.52 0.82 0.99 0.71%
Adjusted Per Share Value based on latest NOSH - 36,036
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.04 38.43 33.56 35.56 30.02 26.14 23.18 -0.57%
EPS 0.91 1.75 1.40 1.68 -14.93 -14.01 2.13 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.285 0.2914 0.2785 0.2741 0.2876 0.4597 0.5576 0.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.51 0.47 0.51 0.53 0.81 1.32 0.00 -
P/RPS 0.72 0.69 0.86 0.84 1.49 2.83 0.00 -100.00%
P/EPS 31.48 15.11 20.48 17.73 -3.00 -5.28 0.00 -100.00%
EY 3.18 6.62 4.88 5.64 -33.33 -18.94 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.91 1.03 1.09 1.56 1.61 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 30/11/99 -
Price 0.52 0.50 0.76 0.50 1.01 1.19 0.00 -
P/RPS 0.73 0.73 1.28 0.79 1.86 2.55 0.00 -100.00%
P/EPS 32.10 16.08 30.52 16.72 -3.74 -4.76 0.00 -100.00%
EY 3.12 6.22 3.28 5.98 -26.73 -21.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 1.54 1.03 1.94 1.45 0.00 -100.00%

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