[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 76.89%
YoY- 22.41%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 32,544 14,335 66,411 44,790 21,572 11,820 46,531 -21.22%
PBT 2,536 1,115 9,920 7,654 3,671 2,454 6,630 -47.33%
Tax 1,152 523 -3,205 -2,441 -1,049 -619 -1,806 -
NP 3,688 1,638 6,715 5,213 2,622 1,835 4,824 -16.40%
-
NP to SH 2,811 1,233 5,626 4,638 2,622 1,835 4,824 -30.25%
-
Tax Rate -45.43% -46.91% 32.31% 31.89% 28.58% 25.22% 27.24% -
Total Cost 28,856 12,697 59,696 39,577 18,950 9,985 41,707 -21.79%
-
Net Worth 59,151 59,983 58,806 57,817 58,211 57,424 55,591 4.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 24 - - -
Div Payout % - - - - 0.92% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 59,151 59,983 58,806 57,817 58,211 57,424 55,591 4.22%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.33% 11.43% 10.11% 11.64% 12.15% 15.52% 10.37% -
ROE 4.75% 2.06% 9.57% 8.02% 4.50% 3.20% 8.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 80.99 35.68 165.28 111.47 53.69 29.42 115.80 -21.22%
EPS 6.99 3.06 14.00 11.54 6.53 4.57 12.01 -30.31%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.4721 1.4928 1.4635 1.4389 1.4487 1.4291 1.3835 4.22%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 50.98 22.46 104.04 70.17 33.79 18.52 72.89 -21.22%
EPS 4.40 1.93 8.81 7.27 4.11 2.87 7.56 -30.31%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.9267 0.9397 0.9212 0.9058 0.9119 0.8996 0.8709 4.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 1.21 1.21 1.10 1.31 1.46 1.23 -
P/RPS 1.44 3.39 0.73 0.99 2.44 4.96 1.06 22.68%
P/EPS 16.72 39.43 8.64 9.53 20.08 31.97 10.25 38.61%
EY 5.98 2.54 11.57 10.49 4.98 3.13 9.76 -27.88%
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.79 0.81 0.83 0.76 0.90 1.02 0.89 -7.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 25/02/16 19/11/15 20/08/15 27/05/15 26/02/15 -
Price 1.18 1.23 1.45 1.35 1.20 1.42 1.55 -
P/RPS 1.46 3.45 0.88 1.21 2.24 4.83 1.34 5.88%
P/EPS 16.87 40.08 10.36 11.70 18.39 31.09 12.91 19.54%
EY 5.93 2.49 9.66 8.55 5.44 3.22 7.75 -16.35%
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.80 0.82 0.99 0.94 0.83 0.99 1.12 -20.11%

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