[MERCURY] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -36.79%
YoY- 102.45%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 37,707 34,808 30,270 29,984 28,324 25,640 16,436 14.83%
PBT -1,582 45 1,039 448 -10,331 -63 -4,965 -17.34%
Tax -509 -416 -454 -168 4,359 891 8,493 -
NP -2,091 -371 585 280 -5,972 828 3,528 -
-
NP to SH -2,091 -371 585 280 -11,450 -1,046 -5,553 -15.01%
-
Tax Rate - 924.44% 43.70% 37.50% - - - -
Total Cost 39,798 35,179 29,685 29,704 34,296 24,812 12,908 20.63%
-
Net Worth 15,535 17,863 1,816,566 17,385 17,099 28,689 29,785 -10.27%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 15,535 17,863 1,816,566 17,385 17,099 28,689 29,785 -10.27%
NOSH 35,714 36,250 36,114 36,333 36,296 36,315 36,324 -0.28%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.55% -1.07% 1.93% 0.93% -21.08% 3.23% 21.47% -
ROE -13.46% -2.08% 0.03% 1.61% -66.96% -3.65% -18.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 105.58 96.02 83.82 82.52 78.04 70.60 45.25 15.15%
EPS -5.85 -1.02 1.62 0.77 -31.55 -2.88 -15.29 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4928 50.30 0.4785 0.4711 0.79 0.82 -10.02%
Adjusted Per Share Value based on latest NOSH - 36,333
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.07 54.53 47.42 46.97 44.37 40.17 25.75 14.83%
EPS -3.28 -0.58 0.92 0.44 -17.94 -1.64 -8.70 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2434 0.2799 28.458 0.2724 0.2679 0.4494 0.4666 -10.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.50 0.63 0.45 0.86 0.61 2.56 -
P/RPS 0.47 0.52 0.75 0.55 1.10 0.86 5.66 -33.93%
P/EPS -8.54 -48.85 38.89 58.39 -2.73 -21.18 -16.75 -10.61%
EY -11.71 -2.05 2.57 1.71 -36.68 -4.72 -5.97 11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.01 0.01 0.94 1.83 0.77 3.12 -15.31%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 28/05/04 30/05/03 31/05/02 30/05/01 - -
Price 0.50 0.54 0.51 0.43 0.80 0.74 0.00 -
P/RPS 0.47 0.56 0.61 0.52 1.03 1.05 0.00 -
P/EPS -8.54 -52.76 31.48 55.80 -2.54 -25.69 0.00 -
EY -11.71 -1.90 3.18 1.79 -39.43 -3.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.01 0.90 1.70 0.94 0.00 -

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