[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 14.5%
YoY- 164.37%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 43,173 21,772 74,002 54,521 33,217 13,546 70,836 -28.18%
PBT 1,446 895 16,249 14,736 11,461 265 6,598 -63.75%
Tax -583 -365 -418 130 1,033 887 2,072 -
NP 863 530 15,831 14,866 12,494 1,152 8,670 -78.61%
-
NP to SH 504 305 13,955 13,343 11,653 882 6,569 -82.02%
-
Tax Rate 40.32% 40.78% 2.57% -0.88% -9.01% -334.72% -31.40% -
Total Cost 42,310 21,242 58,171 39,655 20,723 12,394 62,166 -22.68%
-
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 16 - - - 48 -
Div Payout % - - 0.12% - - - 0.73% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.00% 2.43% 21.39% 27.27% 37.61% 8.50% 12.24% -
ROE 0.69% 0.41% 18.77% 18.07% 16.15% 1.44% 10.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 107.44 54.18 184.17 135.69 82.67 33.71 176.29 -28.18%
EPS 1.25 0.76 34.73 33.21 29.00 2.19 16.35 -82.07%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.12 -
NAPS 1.818 1.8526 1.85 1.8377 1.7957 1.5276 1.51 13.21%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.63 34.11 115.93 85.41 52.04 21.22 110.97 -28.18%
EPS 0.79 0.48 21.86 20.90 18.26 1.38 10.29 -82.02%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.08 -
NAPS 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 0.9505 13.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.18 1.26 1.96 1.46 1.36 1.30 1.27 -
P/RPS 1.10 2.33 1.06 1.08 1.65 3.86 0.72 32.75%
P/EPS 94.08 166.00 5.64 4.40 4.69 59.23 7.77 429.70%
EY 1.06 0.60 17.72 22.74 21.32 1.69 12.87 -81.15%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.09 -
P/NAPS 0.65 0.68 1.06 0.79 0.76 0.85 0.84 -15.75%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 -
Price 1.12 1.22 1.83 2.10 1.27 1.40 1.40 -
P/RPS 1.04 2.25 0.99 1.55 1.54 4.15 0.79 20.17%
P/EPS 89.29 160.73 5.27 6.32 4.38 63.78 8.56 379.45%
EY 1.12 0.62 18.98 15.81 22.84 1.57 11.68 -79.13%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.09 -
P/NAPS 0.62 0.66 0.99 1.14 0.71 0.92 0.93 -23.74%

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