[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -24.96%
YoY- 488.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 11,708 85,424 107,625 133,014 154,924 104,861 91,646 -74.60%
PBT -4,048 1,634 7,733 10,574 14,544 3,029 3,974 -
Tax 0 -964 -2,177 -2,884 -3,712 -1,206 -1,566 -
NP -4,048 670 5,556 7,690 10,832 1,823 2,408 -
-
NP to SH -4,048 -208 4,385 5,934 7,908 1,483 1,669 -
-
Tax Rate - 59.00% 28.15% 27.27% 25.52% 39.82% 39.41% -
Total Cost 15,756 84,754 102,069 125,324 144,092 103,038 89,238 -68.49%
-
Net Worth 67,152 73,388 76,884 76,562 75,574 73,468 73,774 -6.07%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 67,152 73,388 76,884 76,562 75,574 73,468 73,774 -6.07%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -34.57% 0.78% 5.16% 5.78% 6.99% 1.74% 2.63% -
ROE -6.03% -0.28% 5.70% 7.75% 10.46% 2.02% 2.26% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 29.14 212.59 267.84 331.03 385.56 260.97 228.08 -74.60%
EPS -10.08 -0.52 10.91 14.76 19.68 3.69 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6712 1.8264 1.9134 1.9054 1.8808 1.8284 1.836 -6.07%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.21 132.85 167.38 206.86 240.94 163.08 142.53 -74.60%
EPS -6.30 -0.32 6.82 9.23 12.30 2.31 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0444 1.1413 1.1957 1.1907 1.1753 1.1426 1.1473 -6.06%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.60 0.76 0.72 0.765 0.81 0.90 1.05 -
P/RPS 2.06 0.36 0.27 0.23 0.21 0.34 0.46 171.44%
P/EPS -5.96 -146.82 6.60 5.18 4.12 24.39 25.27 -
EY -16.79 -0.68 15.16 19.30 24.30 4.10 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.38 0.40 0.43 0.49 0.57 -26.36%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 26/02/20 26/11/19 28/08/19 28/05/19 26/02/19 22/11/18 -
Price 0.52 0.715 0.76 0.73 0.725 0.88 1.00 -
P/RPS 1.78 0.34 0.28 0.22 0.19 0.34 0.44 153.67%
P/EPS -5.16 -138.13 6.96 4.94 3.68 23.84 24.07 -
EY -19.37 -0.72 14.36 20.23 27.15 4.19 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.40 0.38 0.39 0.48 0.54 -30.90%

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