[MERCURY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1221.2%
YoY- 314.55%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 21,772 74,002 54,521 33,217 13,546 70,836 53,500 -45.11%
PBT 895 16,249 14,736 11,461 265 6,598 5,442 -70.01%
Tax -365 -418 130 1,033 887 2,072 1,215 -
NP 530 15,831 14,866 12,494 1,152 8,670 6,657 -81.52%
-
NP to SH 305 13,955 13,343 11,653 882 6,569 5,047 -84.62%
-
Tax Rate 40.78% 2.57% -0.88% -9.01% -334.72% -31.40% -22.33% -
Total Cost 21,242 58,171 39,655 20,723 12,394 62,166 46,843 -41.00%
-
Net Worth 74,441 74,336 73,842 72,154 61,382 60,674 61,386 13.73%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 16 - - - 48 48 -
Div Payout % - 0.12% - - - 0.73% 0.96% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 74,441 74,336 73,842 72,154 61,382 60,674 61,386 13.73%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.43% 21.39% 27.27% 37.61% 8.50% 12.24% 12.44% -
ROE 0.41% 18.77% 18.07% 16.15% 1.44% 10.83% 8.22% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.18 184.17 135.69 82.67 33.71 176.29 133.14 -45.11%
EPS 0.76 34.73 33.21 29.00 2.19 16.35 12.56 -84.61%
DPS 0.00 0.04 0.00 0.00 0.00 0.12 0.12 -
NAPS 1.8526 1.85 1.8377 1.7957 1.5276 1.51 1.5277 13.73%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.11 115.93 85.41 52.04 21.22 110.97 83.81 -45.11%
EPS 0.48 21.86 20.90 18.26 1.38 10.29 7.91 -84.58%
DPS 0.00 0.03 0.00 0.00 0.00 0.08 0.08 -
NAPS 1.1662 1.1645 1.1568 1.1304 0.9616 0.9505 0.9617 13.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.26 1.96 1.46 1.36 1.30 1.27 1.22 -
P/RPS 2.33 1.06 1.08 1.65 3.86 0.72 0.92 85.90%
P/EPS 166.00 5.64 4.40 4.69 59.23 7.77 9.71 564.77%
EY 0.60 17.72 22.74 21.32 1.69 12.87 10.30 -84.99%
DY 0.00 0.02 0.00 0.00 0.00 0.09 0.10 -
P/NAPS 0.68 1.06 0.79 0.76 0.85 0.84 0.80 -10.27%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 15/11/16 -
Price 1.22 1.83 2.10 1.27 1.40 1.40 1.24 -
P/RPS 2.25 0.99 1.55 1.54 4.15 0.79 0.93 80.31%
P/EPS 160.73 5.27 6.32 4.38 63.78 8.56 9.87 543.56%
EY 0.62 18.98 15.81 22.84 1.57 11.68 10.13 -84.49%
DY 0.00 0.02 0.00 0.00 0.00 0.09 0.10 -
P/NAPS 0.66 0.99 1.14 0.71 0.92 0.93 0.81 -12.77%

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