[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -292.1%
YoY- -475.24%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,792 871 2 6,342 83 82 109 1142.77%
PBT 3,135 -2,839 -1,867 -28,923 -5,983 -3,115 -1,402 -
Tax -6,270 0 0 5,436 -7 0 0 -
NP -3,135 -2,839 -1,867 -23,487 -5,990 -3,115 -1,402 70.91%
-
NP to SH -3,135 -2,839 -1,867 -23,487 -5,990 -3,115 -1,402 70.91%
-
Tax Rate 200.00% - - - - - - -
Total Cost 7,927 3,710 1,869 29,829 6,073 3,197 1,511 201.61%
-
Net Worth 71,373 57,303 41,990 44,642 63,069 70,086 62,647 9.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 71,373 57,303 41,990 44,642 63,069 70,086 62,647 9.07%
NOSH 64,300 44,200 44,200 44,200 44,200 44,200 40,182 36.77%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -65.42% -325.95% -93,350.00% -370.34% -7,216.87% -3,798.78% -1,286.24% -
ROE -4.39% -4.95% -4.45% -52.61% -9.50% -4.44% -2.24% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.45 1.96 0.00 14.35 0.19 0.19 0.27 811.28%
EPS -6.14 -6.41 -4.22 -54.44 -13.99 -7.40 -3.49 45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.29 0.95 1.01 1.4269 1.592 1.5591 -20.25%
Adjusted Per Share Value based on latest NOSH - 44,200
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.45 1.35 0.00 9.86 0.13 0.13 0.17 1140.14%
EPS -6.14 -4.42 -2.90 -36.53 -9.32 -4.84 -2.18 99.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.8912 0.653 0.6943 0.9809 1.09 0.9743 9.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.875 0.76 0.91 0.97 1.18 0.92 0.81 -
P/RPS 11.74 38.76 20,111.09 6.76 628.39 493.93 298.60 -88.41%
P/EPS -17.95 -11.89 -21.54 -1.83 -8.71 -13.00 -23.21 -15.73%
EY -5.57 -8.41 -4.64 -54.78 -11.48 -7.69 -4.31 18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.96 0.96 0.83 0.58 0.52 32.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 19/05/22 24/02/22 23/11/21 24/08/21 01/06/21 -
Price 1.00 0.86 0.855 0.92 1.09 1.09 0.91 -
P/RPS 13.42 43.86 18,895.59 6.41 580.46 585.20 335.46 -88.28%
P/EPS -20.51 -13.46 -20.24 -1.73 -8.04 -15.40 -26.08 -14.78%
EY -4.88 -7.43 -4.94 -57.76 -12.43 -6.49 -3.83 17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.90 0.91 0.76 0.68 0.58 33.99%

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