[MERCURY] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 68.2%
YoY- -33.17%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 8 436 11,708 154,924 87,088 54,184 57,340 -77.21%
PBT -7,468 -5,608 -4,048 14,544 3,580 1,060 4,460 -
Tax 0 0 0 -3,712 -1,460 3,548 2,092 -
NP -7,468 -5,608 -4,048 10,832 2,120 4,608 6,552 -
-
NP to SH -7,468 -5,608 -4,048 7,908 1,220 3,528 4,932 -
-
Tax Rate - - - 25.52% 40.78% -334.72% -46.91% -
Total Cost 7,476 6,044 15,756 144,092 84,968 49,576 50,788 -27.32%
-
Net Worth 41,990 62,647 67,152 75,574 74,441 61,382 59,983 -5.76%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 41,990 62,647 67,152 75,574 74,441 61,382 59,983 -5.76%
NOSH 44,200 40,182 40,182 40,182 40,182 40,182 40,182 1.60%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -93,350.00% -1,286.24% -34.57% 6.99% 2.43% 8.50% 11.43% -
ROE -17.79% -8.95% -6.03% 10.46% 1.64% 5.75% 8.22% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.02 1.09 29.14 385.56 216.73 134.85 142.70 -77.19%
EPS -16.88 -13.96 -10.08 19.68 3.04 8.76 12.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.5591 1.6712 1.8808 1.8526 1.5276 1.4928 -7.25%
Adjusted Per Share Value based on latest NOSH - 44,200
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 0.01 0.68 18.21 240.94 135.44 84.27 89.18 -78.02%
EPS -11.61 -8.72 -6.30 12.30 1.90 5.49 7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.653 0.9743 1.0444 1.1753 1.1577 0.9546 0.9329 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.91 0.81 0.60 0.81 1.26 1.30 1.21 -
P/RPS 5,027.77 74.65 2.06 0.21 0.58 0.96 0.85 324.98%
P/EPS -5.39 -5.80 -5.96 4.12 41.50 14.81 9.86 -
EY -18.57 -17.23 -16.79 24.30 2.41 6.75 10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.52 0.36 0.43 0.68 0.85 0.81 2.87%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 19/05/22 01/06/21 24/06/20 28/05/19 24/05/18 24/05/17 25/05/16 -
Price 0.855 0.91 0.52 0.725 1.22 1.40 1.23 -
P/RPS 4,723.90 83.87 1.78 0.19 0.56 1.04 0.86 319.77%
P/EPS -5.06 -6.52 -5.16 3.68 40.18 15.95 10.02 -
EY -19.76 -15.34 -19.37 27.15 2.49 6.27 9.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.31 0.39 0.66 0.92 0.82 1.56%

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