[MERCURY] YoY 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- -341.56%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
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 9,390 10,405 9,146 7,995 7,593 7,308 7,627 3.52%
PBT 752 -2,605 -921 -696 -1,271 -1,412 -1,288 -
Tax 260 -57 -123 138 633 1,412 1,288 -23.39%
NP 1,012 -2,662 -1,044 -558 -638 0 0 -
-
NP to SH 1,012 -2,662 -1,044 -558 -638 -2,254 -1,185 -
-
Tax Rate -34.57% - - - - - - -
Total Cost 8,378 13,067 10,190 8,553 8,231 7,308 7,627 1.57%
-
Net Worth 19,532 15,596 17,686 17,660 16,980 16,570 28,698 -6.20%
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 19,532 15,596 17,686 17,660 16,980 16,570 28,698 -6.20%
NOSH 36,171 36,161 36,124 36,233 36,166 36,179 36,245 -0.03%
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 10.78% -25.58% -11.41% -6.98% -8.40% 0.00% 0.00% -
ROE 5.18% -17.07% -5.90% -3.16% -3.76% -13.60% -4.13% -
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 25.96 28.77 25.32 22.07 20.99 20.20 21.04 3.56%
EPS 2.80 -7.36 -2.89 -1.54 -1.76 -6.23 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.4313 0.4896 0.4874 0.4695 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 14.60 16.18 14.22 12.43 11.81 11.37 11.86 3.52%
EPS 1.57 -4.14 -1.62 -0.87 -0.99 -3.51 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.2426 0.2751 0.2747 0.2641 0.2577 0.4463 -6.20%
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 1.69 1.77 1.82 3.54 2.24 4.95 3.85 -12.81%
P/EPS 15.73 -6.93 -15.92 -50.65 -26.64 -16.05 -24.78 -
EY 6.36 -14.43 -6.28 -1.97 -3.75 -6.23 -4.04 -
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 1.00 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 1.69 1.77 2.13 3.67 2.33 4.55 4.09 -13.69%
P/EPS 15.73 -6.93 -18.69 -52.60 -27.78 -14.77 -26.30 -
EY 6.36 -14.43 -5.35 -1.90 -3.60 -6.77 -3.80 -
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 1.04 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