[MERCURY] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.66%
YoY- 103.41%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 23,288 49,620 85,424 116,844 128,194 121,820 104,861 -63.36%
PBT -5,627 -3,015 1,633 5,848 6,870 5,770 3,029 -
Tax 478 -36 -964 -1,665 -2,066 -1,770 -1,207 -
NP -5,149 -3,051 669 4,183 4,804 4,000 1,822 -
-
NP to SH -5,149 -3,198 -209 3,519 3,811 3,020 1,348 -
-
Tax Rate - - 59.03% 28.47% 30.07% 30.68% 39.85% -
Total Cost 28,437 52,671 84,755 112,661 123,390 117,820 103,039 -57.64%
-
Net Worth 66,191 67,152 73,388 76,884 76,562 75,574 73,468 -6.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 66,191 67,152 73,388 76,884 76,562 75,574 73,468 -6.72%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -22.11% -6.15% 0.78% 3.58% 3.75% 3.28% 1.74% -
ROE -7.78% -4.76% -0.28% 4.58% 4.98% 4.00% 1.83% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 57.96 123.49 212.59 290.79 319.03 303.17 260.97 -63.35%
EPS -12.81 -7.96 -0.52 8.76 9.48 7.52 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6473 1.6712 1.8264 1.9134 1.9054 1.8808 1.8284 -6.72%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.22 77.17 132.85 181.72 199.37 189.45 163.08 -63.35%
EPS -8.01 -4.97 -0.33 5.47 5.93 4.70 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0294 1.0444 1.1413 1.1957 1.1907 1.1753 1.1426 -6.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.57 0.60 0.76 0.72 0.765 0.81 0.90 -
P/RPS 0.98 0.49 0.36 0.25 0.24 0.27 0.34 102.66%
P/EPS -4.45 -7.54 -146.12 8.22 8.07 10.78 26.83 -
EY -22.48 -13.26 -0.68 12.16 12.40 9.28 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.38 0.40 0.43 0.49 -20.11%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 24/06/20 26/02/20 26/11/19 28/08/19 28/05/19 26/02/19 -
Price 0.67 0.52 0.715 0.76 0.73 0.725 0.88 -
P/RPS 1.16 0.42 0.34 0.26 0.23 0.24 0.34 126.80%
P/EPS -5.23 -6.53 -137.46 8.68 7.70 9.65 26.23 -
EY -19.13 -15.31 -0.73 11.52 12.99 10.37 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.39 0.40 0.38 0.39 0.48 -9.98%

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