[MERCURY] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 65.61%
YoY- -90.62%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 133,014 154,924 104,861 91,646 86,346 87,088 74,002 47.99%
PBT 10,574 14,544 3,029 3,974 2,892 3,580 16,249 -24.96%
Tax -2,884 -3,712 -1,206 -1,566 -1,166 -1,460 -418 263.70%
NP 7,690 10,832 1,823 2,408 1,726 2,120 15,831 -38.28%
-
NP to SH 5,934 7,908 1,483 1,669 1,008 1,220 13,955 -43.54%
-
Tax Rate 27.27% 25.52% 39.82% 39.41% 40.32% 40.78% 2.57% -
Total Cost 125,324 144,092 103,038 89,238 84,620 84,968 58,171 67.04%
-
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 16 -
Div Payout % - - - - - - 0.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.78% 6.99% 1.74% 2.63% 2.00% 2.43% 21.39% -
ROE 7.75% 10.46% 2.02% 2.26% 1.38% 1.64% 18.77% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 331.03 385.56 260.97 228.08 214.89 216.73 184.17 47.98%
EPS 14.76 19.68 3.69 4.16 2.50 3.04 34.73 -43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.9054 1.8808 1.8284 1.836 1.818 1.8526 1.85 1.99%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 208.38 242.70 164.27 143.57 135.27 136.43 115.93 47.99%
EPS 9.30 12.39 2.32 2.62 1.58 1.91 21.86 -43.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.1994 1.1839 1.1509 1.1557 1.1444 1.1662 1.1645 1.99%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.765 0.81 0.90 1.05 1.18 1.26 1.96 -
P/RPS 0.23 0.21 0.34 0.46 0.55 0.58 1.06 -63.99%
P/EPS 5.18 4.12 24.39 25.27 47.04 41.50 5.64 -5.52%
EY 19.30 24.30 4.10 3.96 2.13 2.41 17.72 5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.40 0.43 0.49 0.57 0.65 0.68 1.06 -47.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 -
Price 0.73 0.725 0.88 1.00 1.12 1.22 1.83 -
P/RPS 0.22 0.19 0.34 0.44 0.52 0.56 0.99 -63.41%
P/EPS 4.94 3.68 23.84 24.07 44.65 40.18 5.27 -4.23%
EY 20.23 27.15 4.19 4.15 2.24 2.49 18.98 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.38 0.39 0.48 0.54 0.62 0.66 0.99 -47.27%

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