[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1846.15%
YoY- -151.19%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 10,471 7,418 8,740 11,708 85,424 107,625 133,014 -81.49%
PBT -4,090 -4,218 -3,944 -4,048 1,634 7,733 10,574 -
Tax 7 1 0 0 -964 -2,177 -2,884 -
NP -4,083 -4,217 -3,944 -4,048 670 5,556 7,690 -
-
NP to SH -4,083 -4,217 -3,944 -4,048 -208 4,385 5,934 -
-
Tax Rate - - - - 59.00% 28.15% 27.27% -
Total Cost 14,554 11,635 12,684 15,756 84,754 102,069 125,324 -76.04%
-
Net Worth 64,082 65,002 66,191 67,152 73,388 76,884 76,562 -11.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 64,082 65,002 66,191 67,152 73,388 76,884 76,562 -11.13%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -38.99% -56.85% -45.13% -34.57% 0.78% 5.16% 5.78% -
ROE -6.37% -6.49% -5.96% -6.03% -0.28% 5.70% 7.75% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.06 18.46 21.75 29.14 212.59 267.84 331.03 -81.48%
EPS -10.16 -10.49 -9.82 -10.08 -0.52 10.91 14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5948 1.6177 1.6473 1.6712 1.8264 1.9134 1.9054 -11.13%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.28 11.54 13.59 18.21 132.85 167.38 206.86 -81.49%
EPS -6.35 -6.56 -6.13 -6.30 -0.32 6.82 9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9966 1.0109 1.0294 1.0444 1.1413 1.1957 1.1907 -11.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.77 0.645 0.57 0.60 0.76 0.72 0.765 -
P/RPS 2.95 3.49 2.62 2.06 0.36 0.27 0.23 443.71%
P/EPS -7.58 -6.15 -5.81 -5.96 -146.82 6.60 5.18 -
EY -13.20 -16.27 -17.22 -16.79 -0.68 15.16 19.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.35 0.36 0.42 0.38 0.40 12.86%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 24/06/20 26/02/20 26/11/19 28/08/19 -
Price 0.00 0.66 0.67 0.52 0.715 0.76 0.73 -
P/RPS 0.00 3.57 3.08 1.78 0.34 0.28 0.22 -
P/EPS 0.00 -6.29 -6.83 -5.16 -138.13 6.96 4.94 -
EY 0.00 -15.90 -14.65 -19.37 -0.72 14.36 20.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.41 0.31 0.39 0.40 0.38 -

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