[MERCURY] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.11%
YoY- -198.6%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 11,907 11,669 6,523 11,051 7,131 6,235 6,342 52.36%
PBT -5,304 -5,714 -7,152 -26,076 -28,648 -29,388 -28,923 -67.82%
Tax -71 -71 -71 5,443 5,436 5,436 5,436 -
NP -5,375 -5,785 -7,223 -20,633 -23,212 -23,952 -23,487 -62.68%
-
NP to SH -5,375 -5,785 -7,223 -20,633 -23,212 -23,952 -23,487 -62.68%
-
Tax Rate - - - - - - - -
Total Cost 17,282 17,454 13,746 31,684 30,343 30,187 29,829 -30.57%
-
Net Worth 51,440 52,083 62,371 71,373 57,303 41,990 44,642 9.93%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 51,440 52,083 62,371 71,373 57,303 41,990 44,642 9.93%
NOSH 64,300 64,300 64,300 64,300 44,200 44,200 44,200 28.47%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -45.14% -49.58% -110.73% -186.71% -325.51% -384.15% -370.34% -
ROE -10.45% -11.11% -11.58% -28.91% -40.51% -57.04% -52.61% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.52 18.15 10.14 17.19 16.05 14.11 14.35 18.59%
EPS -8.36 -9.00 -11.23 -32.09 -52.25 -54.19 -53.14 -70.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.97 1.11 1.29 0.95 1.01 -14.42%
Adjusted Per Share Value based on latest NOSH - 64,300
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.52 18.15 10.14 17.19 11.09 9.70 9.86 52.40%
EPS -8.36 -9.00 -11.23 -32.09 -36.10 -37.25 -36.53 -62.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.97 1.11 0.8912 0.653 0.6943 9.93%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.09 0.995 0.965 0.875 0.76 0.91 0.97 -
P/RPS 5.89 5.48 9.51 5.09 4.73 6.45 6.76 -8.79%
P/EPS -13.04 -11.06 -8.59 -2.73 -1.45 -1.68 -1.83 271.63%
EY -7.67 -9.04 -11.64 -36.67 -68.76 -59.55 -54.78 -73.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 0.99 0.79 0.59 0.96 0.96 26.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 03/03/23 24/11/22 25/08/22 19/05/22 24/02/22 -
Price 0.96 1.15 0.99 1.00 0.86 0.855 0.92 -
P/RPS 5.18 6.34 9.76 5.82 5.36 6.06 6.41 -13.27%
P/EPS -11.48 -12.78 -8.81 -3.12 -1.65 -1.58 -1.73 254.35%
EY -8.71 -7.82 -11.35 -32.09 -60.76 -63.38 -57.76 -71.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 1.02 0.90 0.67 0.90 0.91 20.31%

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