[MERCURY] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 55.0%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 38,929 34,864 30,356 29,688 29,755 26,369 22,219 9.79%
PBT -1,038 -1,025 1,152 404 -4,619 -4,912 -5,305 -23.79%
Tax -586 -304 -480 30 -1,162 5,740 8,833 -
NP -1,624 -1,329 672 434 -5,781 828 3,528 -
-
NP to SH 255 -1,329 672 434 -5,781 -5,835 -6,242 -
-
Tax Rate - - 41.67% -7.43% - - - -
Total Cost 40,553 36,193 29,684 29,254 35,536 25,541 18,691 13.77%
-
Net Worth 17,559 17,347 18,695 17,722 17,168 23,156 27,560 -7.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 17,559 17,347 18,695 17,722 17,168 23,156 27,560 -7.23%
NOSH 36,182 36,275 36,302 36,315 36,037 36,182 34,450 0.82%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.17% -3.81% 2.21% 1.46% -19.43% 3.14% 15.88% -
ROE 1.45% -7.66% 3.59% 2.45% -33.67% -25.20% -22.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 107.59 96.11 83.62 81.75 82.57 72.88 64.50 8.89%
EPS 0.70 -3.66 1.85 1.20 -16.04 -16.13 -18.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.4782 0.515 0.488 0.4764 0.64 0.80 -7.98%
Adjusted Per Share Value based on latest NOSH - 36,315
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.54 54.22 47.21 46.17 46.28 41.01 34.56 9.78%
EPS 0.40 -2.07 1.05 0.67 -8.99 -9.07 -9.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.2698 0.2908 0.2756 0.267 0.3601 0.4286 -7.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.54 0.50 0.50 0.78 0.74 2.09 -
P/RPS 0.47 0.56 0.60 0.61 0.94 1.02 3.24 -27.50%
P/EPS 72.37 -14.74 27.01 41.84 -4.86 -4.59 -11.53 -
EY 1.38 -6.78 3.70 2.39 -20.57 -21.79 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 0.97 1.02 1.64 1.16 2.61 -14.07%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 17/09/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.54 0.56 0.46 0.58 0.57 1.08 1.88 -
P/RPS 0.50 0.58 0.55 0.71 0.69 1.48 2.91 -25.42%
P/EPS 76.62 -15.29 24.85 48.53 -3.55 -6.70 -10.38 -
EY 1.31 -6.54 4.02 2.06 -28.14 -14.93 -9.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 0.89 1.19 1.20 1.69 2.35 -11.74%

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