[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -91.26%
YoY- -65.42%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 104,861 91,646 86,346 87,088 74,002 72,694 66,434 35.45%
PBT 3,029 3,974 2,892 3,580 16,249 19,648 22,922 -73.96%
Tax -1,206 -1,566 -1,166 -1,460 -418 173 2,066 -
NP 1,823 2,408 1,726 2,120 15,831 19,821 24,988 -82.45%
-
NP to SH 1,483 1,669 1,008 1,220 13,955 17,790 23,306 -83.98%
-
Tax Rate 39.82% 39.41% 40.32% 40.78% 2.57% -0.88% -9.01% -
Total Cost 103,038 89,238 84,620 84,968 58,171 52,873 41,446 83.21%
-
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 16 - - -
Div Payout % - - - - 0.12% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.74% 2.63% 2.00% 2.43% 21.39% 27.27% 37.61% -
ROE 2.02% 2.26% 1.38% 1.64% 18.77% 24.09% 32.30% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 260.97 228.08 214.89 216.73 184.17 180.91 165.33 35.45%
EPS 3.69 4.16 2.50 3.04 34.73 44.28 58.00 -83.98%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.8284 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.20%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 164.27 143.57 135.27 136.43 115.93 113.88 104.07 35.45%
EPS 2.32 2.62 1.58 1.91 21.86 27.87 36.51 -83.99%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.1509 1.1557 1.1444 1.1662 1.1645 1.1568 1.1304 1.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.90 1.05 1.18 1.26 1.96 1.46 1.36 -
P/RPS 0.34 0.46 0.55 0.58 1.06 0.81 0.82 -44.30%
P/EPS 24.39 25.27 47.04 41.50 5.64 3.30 2.34 375.12%
EY 4.10 3.96 2.13 2.41 17.72 30.33 42.65 -78.92%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.49 0.57 0.65 0.68 1.06 0.79 0.76 -25.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 -
Price 0.88 1.00 1.12 1.22 1.83 2.10 1.27 -
P/RPS 0.34 0.44 0.52 0.56 0.99 1.16 0.77 -41.92%
P/EPS 23.84 24.07 44.65 40.18 5.27 4.74 2.19 389.04%
EY 4.19 4.15 2.24 2.49 18.98 21.08 45.67 -79.56%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.48 0.54 0.62 0.66 0.99 1.14 0.71 -22.91%

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