[MERCURY] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 208.04%
YoY- -63.71%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,775 38,731 36,126 25,562 21,401 21,772 19,481 26.75%
PBT 1,651 3,636 49 1,534 551 895 1,513 6.00%
Tax -514 -928 -32 -592 -218 -365 -548 -4.19%
NP 1,137 2,708 17 942 333 530 965 11.58%
-
NP to SH 990 1,977 231 613 199 305 613 37.77%
-
Tax Rate 31.13% 25.52% 65.31% 38.59% 39.56% 40.78% 36.22% -
Total Cost 26,638 36,023 36,109 24,620 21,068 21,242 18,516 27.52%
-
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 16 -
Div Payout % - - - - - - 2.62% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.09% 6.99% 0.05% 3.69% 1.56% 2.43% 4.95% -
ROE 1.29% 2.62% 0.31% 0.83% 0.27% 0.41% 0.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.12 96.39 89.91 63.62 53.26 54.18 48.48 26.75%
EPS 2.46 4.92 0.57 1.53 0.50 0.76 1.53 37.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.9054 1.8808 1.8284 1.836 1.818 1.8526 1.85 1.99%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.51 60.68 56.59 40.04 33.53 34.11 30.52 26.75%
EPS 1.55 3.10 0.36 0.96 0.31 0.48 0.96 37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.1994 1.1839 1.1509 1.1557 1.1444 1.1662 1.1645 1.99%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.765 0.81 0.90 1.05 1.18 1.26 1.96 -
P/RPS 1.11 0.84 1.00 1.65 2.22 2.33 4.04 -57.83%
P/EPS 31.05 16.46 156.55 68.83 238.27 166.00 128.48 -61.30%
EY 3.22 6.07 0.64 1.45 0.42 0.60 0.78 158.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.40 0.43 0.49 0.57 0.65 0.68 1.06 -47.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 -
Price 0.73 0.725 0.88 1.00 1.12 1.22 1.83 -
P/RPS 1.06 0.75 0.98 1.57 2.10 2.25 3.77 -57.18%
P/EPS 29.63 14.74 153.07 65.55 226.15 160.73 119.96 -60.73%
EY 3.38 6.79 0.65 1.53 0.44 0.62 0.83 155.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.38 0.39 0.48 0.54 0.62 0.66 0.99 -47.27%

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