[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.28%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 46,531 34,749 23,180 11,627 47,711 36,213 24,215 54.37%
PBT 6,630 5,330 3,515 2,233 8,651 6,558 4,454 30.27%
Tax -1,806 -1,541 -1,069 -555 -2,127 -1,575 -1,110 38.21%
NP 4,824 3,789 2,446 1,678 6,524 4,983 3,344 27.58%
-
NP to SH 4,824 3,789 2,446 1,678 6,524 4,983 3,344 27.58%
-
Tax Rate 27.24% 28.91% 30.41% 24.85% 24.59% 24.02% 24.92% -
Total Cost 41,707 30,960 20,734 9,949 41,187 31,230 20,871 58.45%
-
Net Worth 55,591 54,555 53,213 56,463 54,784 53,245 50,155 7.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 40 - - - -
Div Payout % - - - 2.39% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,591 54,555 53,213 56,463 54,784 53,245 50,155 7.08%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.37% 10.90% 10.55% 14.43% 13.67% 13.76% 13.81% -
ROE 8.68% 6.95% 4.60% 2.97% 11.91% 9.36% 6.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.80 86.48 57.69 28.94 118.74 90.12 60.26 54.38%
EPS 12.01 9.43 6.10 4.18 16.24 12.40 8.32 27.64%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 1.3835 1.3577 1.3243 1.4052 1.3634 1.3251 1.2482 7.08%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.89 54.44 36.31 18.21 74.74 56.73 37.93 54.38%
EPS 7.56 5.94 3.83 2.63 10.22 7.81 5.24 27.59%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.8709 0.8546 0.8336 0.8845 0.8582 0.8341 0.7857 7.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.50 1.56 1.40 1.27 1.30 1.15 -
P/RPS 1.06 1.73 2.70 4.84 1.07 1.44 1.91 -32.39%
P/EPS 10.25 15.91 25.63 33.52 7.82 10.48 13.82 -18.01%
EY 9.76 6.29 3.90 2.98 12.78 9.54 7.24 21.96%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 1.18 1.00 0.93 0.98 0.92 -2.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 26/05/14 24/02/14 28/11/13 30/08/13 -
Price 1.55 1.39 1.54 1.49 1.35 1.22 1.20 -
P/RPS 1.34 1.61 2.67 5.15 1.14 1.35 1.99 -23.11%
P/EPS 12.91 14.74 25.30 35.68 8.31 9.84 14.42 -7.09%
EY 7.75 6.78 3.95 2.80 12.03 10.16 6.94 7.61%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 1.16 1.06 0.99 0.92 0.96 10.79%

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