[MERCURY] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -23.66%
YoY- 164.37%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 86,346 87,088 74,002 72,694 66,434 54,184 70,836 14.15%
PBT 2,892 3,580 16,249 19,648 22,922 1,060 6,598 -42.38%
Tax -1,166 -1,460 -418 173 2,066 3,548 2,072 -
NP 1,726 2,120 15,831 19,821 24,988 4,608 8,670 -66.00%
-
NP to SH 1,008 1,220 13,955 17,790 23,306 3,528 6,569 -71.43%
-
Tax Rate 40.32% 40.78% 2.57% -0.88% -9.01% -334.72% -31.40% -
Total Cost 84,620 84,968 58,171 52,873 41,446 49,576 62,166 22.89%
-
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 16 - - - 48 -
Div Payout % - - 0.12% - - - 0.73% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.00% 2.43% 21.39% 27.27% 37.61% 8.50% 12.24% -
ROE 1.38% 1.64% 18.77% 24.09% 32.30% 5.75% 10.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 214.89 216.73 184.17 180.91 165.33 134.85 176.29 14.15%
EPS 2.50 3.04 34.73 44.28 58.00 8.76 16.35 -71.50%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.12 -
NAPS 1.818 1.8526 1.85 1.8377 1.7957 1.5276 1.51 13.21%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 135.27 136.43 115.93 113.88 104.07 84.88 110.97 14.15%
EPS 1.58 1.91 21.86 27.87 36.51 5.53 10.29 -71.42%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.08 -
NAPS 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 0.9505 13.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.18 1.26 1.96 1.46 1.36 1.30 1.27 -
P/RPS 0.55 0.58 1.06 0.81 0.82 0.96 0.72 -16.47%
P/EPS 47.04 41.50 5.64 3.30 2.34 14.81 7.77 233.27%
EY 2.13 2.41 17.72 30.33 42.65 6.75 12.87 -69.95%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.09 -
P/NAPS 0.65 0.68 1.06 0.79 0.76 0.85 0.84 -15.75%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 -
Price 1.12 1.22 1.83 2.10 1.27 1.40 1.40 -
P/RPS 0.52 0.56 0.99 1.16 0.77 1.04 0.79 -24.38%
P/EPS 44.65 40.18 5.27 4.74 2.19 15.95 8.56 201.67%
EY 2.24 2.49 18.98 21.08 45.67 6.27 11.68 -66.84%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.09 -
P/NAPS 0.62 0.66 0.99 1.14 0.71 0.92 0.93 -23.74%

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