[MERCURY] YoY Quarter Result on 31-Mar-2002 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 121.74%
YoY- 610.14%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 8,552 7,598 6,900 7,374 5,660 4,453 0 -100.00%
PBT 198 798 485 847 348 -8,863 0 -100.00%
Tax -82 -231 -158 -357 -279 8,863 0 -100.00%
NP 116 567 327 490 69 0 0 -100.00%
-
NP to SH 116 567 327 490 69 -9,081 0 -100.00%
-
Tax Rate 41.41% 28.95% 32.58% 42.15% 80.17% - - -
Total Cost 8,436 7,031 6,573 6,884 5,591 4,453 0 -100.00%
-
Net Worth 17,863 1,816,566 17,385 17,099 28,689 29,785 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 17,863 1,816,566 17,385 17,099 28,689 29,785 0 -100.00%
NOSH 36,250 36,114 36,333 36,296 36,315 36,324 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 1.36% 7.46% 4.74% 6.64% 1.22% 0.00% 0.00% -
ROE 0.65% 0.03% 1.88% 2.87% 0.24% -30.49% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 23.59 21.04 18.99 20.32 15.59 12.26 0.00 -100.00%
EPS 0.32 1.57 0.90 1.35 0.19 -25.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4928 50.30 0.4785 0.4711 0.79 0.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 36,296
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 13.40 11.90 10.81 11.55 8.87 6.98 0.00 -100.00%
EPS 0.18 0.89 0.51 0.77 0.11 -14.23 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 28.458 0.2724 0.2679 0.4494 0.4666 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.50 0.63 0.45 0.86 0.61 2.56 0.00 -
P/RPS 2.12 2.99 2.37 4.23 3.91 20.88 0.00 -100.00%
P/EPS 156.25 40.13 50.00 63.70 321.05 -10.24 0.00 -100.00%
EY 0.64 2.49 2.00 1.57 0.31 -9.77 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.01 0.94 1.83 0.77 3.12 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 28/05/04 30/05/03 31/05/02 30/05/01 31/05/00 - -
Price 0.54 0.51 0.43 0.80 0.74 2.03 0.00 -
P/RPS 2.29 2.42 2.26 3.94 4.75 16.56 0.00 -100.00%
P/EPS 168.75 32.48 47.78 59.26 389.47 -8.12 0.00 -100.00%
EY 0.59 3.08 2.09 1.69 0.26 -12.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.01 0.90 1.70 0.94 2.48 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