[MERCURY] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.04%
YoY- -42.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,641 9,402 9,377 7,030 7,548 7,130 6,570 6.59%
PBT 1,103 1,236 176 458 711 -4,555 1,217 -1.62%
Tax -153 -239 -51 -227 -311 4,555 -458 -16.69%
NP 950 997 125 231 400 0 759 3.81%
-
NP to SH 950 997 125 231 400 -4,192 759 3.81%
-
Tax Rate 13.87% 19.34% 28.98% 49.56% 43.74% - 37.63% -
Total Cost 8,691 8,405 9,252 6,799 7,148 7,130 5,811 6.93%
-
Net Worth 18,476 18,271 18,514 17,844 17,567 18,165 31,118 -8.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 18,476 18,271 18,514 17,844 17,567 18,165 31,118 -8.31%
NOSH 36,121 36,123 35,714 36,093 36,036 34,933 37,950 -0.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.85% 10.60% 1.33% 3.29% 5.30% 0.00% 11.55% -
ROE 5.14% 5.46% 0.68% 1.29% 2.28% -23.08% 2.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.69 26.03 26.26 19.48 20.95 20.41 17.31 7.47%
EPS 2.63 2.76 0.35 0.64 1.11 -12.00 2.00 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.5058 0.5184 0.4944 0.4875 0.52 0.82 -7.56%
Adjusted Per Share Value based on latest NOSH - 36,093
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 15.10 14.73 14.69 11.01 11.82 11.17 10.29 6.59%
EPS 1.49 1.56 0.20 0.36 0.63 -6.57 1.19 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2894 0.2862 0.29 0.2796 0.2752 0.2846 0.4875 -8.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.51 0.47 0.51 0.53 0.81 1.32 -
P/RPS 1.99 1.96 1.79 2.62 2.53 3.97 7.62 -20.04%
P/EPS 20.15 18.48 134.29 79.69 47.75 -6.75 66.00 -17.93%
EY 4.96 5.41 0.74 1.25 2.09 -14.81 1.52 21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.91 1.03 1.09 1.56 1.61 -7.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.44 0.52 0.50 0.76 0.50 1.01 1.19 -
P/RPS 1.65 2.00 1.90 3.90 2.39 4.95 6.87 -21.15%
P/EPS 16.73 18.84 142.86 118.75 45.05 -8.42 59.50 -19.05%
EY 5.98 5.31 0.70 0.84 2.22 -11.88 1.68 23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.96 1.54 1.03 1.94 1.45 -8.33%

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