[MERCURY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 45.77%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,820 46,531 34,749 23,180 11,627 47,711 36,213 -52.62%
PBT 2,454 6,630 5,330 3,515 2,233 8,651 6,558 -48.10%
Tax -619 -1,806 -1,541 -1,069 -555 -2,127 -1,575 -46.37%
NP 1,835 4,824 3,789 2,446 1,678 6,524 4,983 -48.65%
-
NP to SH 1,835 4,824 3,789 2,446 1,678 6,524 4,983 -48.65%
-
Tax Rate 25.22% 27.24% 28.91% 30.41% 24.85% 24.59% 24.02% -
Total Cost 9,985 41,707 30,960 20,734 9,949 41,187 31,230 -53.27%
-
Net Worth 57,424 55,591 54,555 53,213 56,463 54,784 53,245 5.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 40 - - -
Div Payout % - - - - 2.39% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 57,424 55,591 54,555 53,213 56,463 54,784 53,245 5.17%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.52% 10.37% 10.90% 10.55% 14.43% 13.67% 13.76% -
ROE 3.20% 8.68% 6.95% 4.60% 2.97% 11.91% 9.36% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.42 115.80 86.48 57.69 28.94 118.74 90.12 -52.62%
EPS 4.57 12.01 9.43 6.10 4.18 16.24 12.40 -48.62%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 1.4291 1.3835 1.3577 1.3243 1.4052 1.3634 1.3251 5.17%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.52 72.89 54.44 36.31 18.21 74.74 56.73 -52.62%
EPS 2.87 7.56 5.94 3.83 2.63 10.22 7.81 -48.72%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.8996 0.8709 0.8546 0.8336 0.8845 0.8582 0.8341 5.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.46 1.23 1.50 1.56 1.40 1.27 1.30 -
P/RPS 4.96 1.06 1.73 2.70 4.84 1.07 1.44 128.24%
P/EPS 31.97 10.25 15.91 25.63 33.52 7.82 10.48 110.48%
EY 3.13 9.76 6.29 3.90 2.98 12.78 9.54 -52.46%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 1.02 0.89 1.10 1.18 1.00 0.93 0.98 2.70%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 20/11/14 21/08/14 26/05/14 24/02/14 28/11/13 -
Price 1.42 1.55 1.39 1.54 1.49 1.35 1.22 -
P/RPS 4.83 1.34 1.61 2.67 5.15 1.14 1.35 134.10%
P/EPS 31.09 12.91 14.74 25.30 35.68 8.31 9.84 115.47%
EY 3.22 7.75 6.78 3.95 2.80 12.03 10.16 -53.54%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.99 1.12 1.02 1.16 1.06 0.99 0.92 5.01%

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