[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -104.74%
YoY- -114.03%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,418 8,740 11,708 85,424 107,625 133,014 154,924 -86.74%
PBT -4,218 -3,944 -4,048 1,634 7,733 10,574 14,544 -
Tax 1 0 0 -964 -2,177 -2,884 -3,712 -
NP -4,217 -3,944 -4,048 670 5,556 7,690 10,832 -
-
NP to SH -4,217 -3,944 -4,048 -208 4,385 5,934 7,908 -
-
Tax Rate - - - 59.00% 28.15% 27.27% 25.52% -
Total Cost 11,635 12,684 15,756 84,754 102,069 125,324 144,092 -81.23%
-
Net Worth 65,002 66,191 67,152 73,388 76,884 76,562 75,574 -9.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 65,002 66,191 67,152 73,388 76,884 76,562 75,574 -9.53%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -56.85% -45.13% -34.57% 0.78% 5.16% 5.78% 6.99% -
ROE -6.49% -5.96% -6.03% -0.28% 5.70% 7.75% 10.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.46 21.75 29.14 212.59 267.84 331.03 385.56 -86.74%
EPS -10.49 -9.82 -10.08 -0.52 10.91 14.76 19.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6177 1.6473 1.6712 1.8264 1.9134 1.9054 1.8808 -9.53%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.62 13.69 18.34 133.82 168.60 208.38 242.70 -86.74%
EPS -6.61 -6.18 -6.34 -0.33 6.87 9.30 12.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0183 1.0369 1.052 1.1497 1.2045 1.1994 1.1839 -9.53%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.645 0.57 0.60 0.76 0.72 0.765 0.81 -
P/RPS 3.49 2.62 2.06 0.36 0.27 0.23 0.21 547.90%
P/EPS -6.15 -5.81 -5.96 -146.82 6.60 5.18 4.12 -
EY -16.27 -17.22 -16.79 -0.68 15.16 19.30 24.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.36 0.42 0.38 0.40 0.43 -4.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 24/06/20 26/02/20 26/11/19 28/08/19 28/05/19 -
Price 0.66 0.67 0.52 0.715 0.76 0.73 0.725 -
P/RPS 3.57 3.08 1.78 0.34 0.28 0.22 0.19 603.00%
P/EPS -6.29 -6.83 -5.16 -138.13 6.96 4.94 3.68 -
EY -15.90 -14.65 -19.37 -0.72 14.36 20.23 27.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.31 0.39 0.40 0.38 0.39 3.38%

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