[MERCURY] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1430.14%
YoY- -205.89%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 7,986 6,235 7,653 49,620 121,820 82,228 70,049 -28.38%
PBT -5,426 -29,388 -4,481 -3,015 5,770 16,878 5,665 -
Tax -71 5,436 7 -36 -1,770 -1,669 2,520 -
NP -5,497 -23,952 -4,474 -3,051 4,000 15,209 8,185 -
-
NP to SH -5,497 -23,952 -4,474 -3,198 3,020 13,378 6,219 -
-
Tax Rate - - - - 30.68% 9.89% -44.48% -
Total Cost 13,483 30,187 12,127 52,671 117,820 67,019 61,864 -20.88%
-
Net Worth 51,440 41,990 62,647 67,152 75,574 74,441 61,382 -2.68%
Dividend
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 16 24 -
Div Payout % - - - - - 0.12% 0.39% -
Equity
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 51,440 41,990 62,647 67,152 75,574 74,441 61,382 -2.68%
NOSH 64,300 44,200 40,182 40,182 40,182 40,182 40,182 7.49%
Ratio Analysis
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -68.83% -384.15% -58.46% -6.15% 3.28% 18.50% 11.68% -
ROE -10.69% -57.04% -7.14% -4.76% 4.00% 17.97% 10.13% -
Per Share
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.42 14.11 19.05 123.49 303.17 204.64 174.33 -33.37%
EPS -8.55 -54.19 -11.13 -7.96 7.52 33.29 15.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.06 -
NAPS 0.80 0.95 1.5591 1.6712 1.8808 1.8526 1.5276 -9.46%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.51 9.77 11.99 77.73 190.84 128.82 109.74 -28.38%
EPS -8.61 -37.52 -7.01 -5.01 4.73 20.96 9.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.04 -
NAPS 0.8059 0.6578 0.9814 1.052 1.1839 1.1662 0.9616 -2.67%
Price Multiplier on Financial Quarter End Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.96 0.91 0.81 0.60 0.81 1.26 1.30 -
P/RPS 7.73 6.45 4.25 0.49 0.27 0.62 0.75 43.14%
P/EPS -11.23 -1.68 -7.27 -7.54 10.78 3.78 8.40 -
EY -8.91 -59.55 -13.75 -13.26 9.28 26.42 11.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.05 -
P/NAPS 1.20 0.96 0.52 0.36 0.43 0.68 0.85 5.44%
Price Multiplier on Announcement Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 19/05/22 01/06/21 24/06/20 28/05/19 24/05/18 24/05/17 -
Price 0.96 0.855 0.91 0.52 0.725 1.22 1.40 -
P/RPS 7.73 6.06 4.78 0.42 0.24 0.60 0.80 41.72%
P/EPS -11.23 -1.58 -8.17 -6.53 9.65 3.66 9.05 -
EY -8.91 -63.38 -12.24 -15.31 10.37 27.29 11.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.04 -
P/NAPS 1.20 0.90 0.58 0.31 0.39 0.66 0.92 4.16%

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