[MERCURY] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -9.55%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 6,235 7,653 49,620 121,820 82,228 70,049 58,181 -31.06%
PBT -29,388 -4,481 -3,015 5,770 16,878 5,665 8,235 -
Tax 5,436 7 -36 -1,770 -1,669 2,520 -1,772 -
NP -23,952 -4,474 -3,051 4,000 15,209 8,185 6,463 -
-
NP to SH -23,952 -4,474 -3,198 3,020 13,378 6,219 4,969 -
-
Tax Rate - - - 30.68% 9.89% -44.48% 21.52% -
Total Cost 30,187 12,127 52,671 117,820 67,019 61,864 51,718 -8.57%
-
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 - - - - 16 24 - -
Div Payout % - - - - 0.12% 0.39% - -
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 -384.15% -58.46% -6.15% 3.28% 18.50% 11.68% 11.11% -
ROE -57.04% -7.14% -4.76% 4.00% 17.97% 10.13% 8.28% -
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 14.11 19.05 123.49 303.17 204.64 174.33 144.79 -32.15%
EPS -54.19 -11.13 -7.96 7.52 33.29 15.48 12.37 -
DPS 0.00 0.00 0.00 0.00 0.04 0.06 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 - 40,182
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.70 11.90 77.17 189.45 127.88 108.94 90.48 -31.06%
EPS -37.25 -6.96 -4.97 4.70 20.81 9.67 7.73 -
DPS 0.00 0.00 0.00 0.00 0.02 0.04 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 6.45 4.25 0.49 0.27 0.62 0.75 0.84 40.43%
P/EPS -1.68 -7.27 -7.54 10.78 3.78 8.40 9.78 -
EY -59.55 -13.75 -13.26 9.28 26.42 11.91 10.22 -
DY 0.00 0.00 0.00 0.00 0.03 0.05 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 6.06 4.78 0.42 0.24 0.60 0.80 0.85 38.71%
P/EPS -1.58 -8.17 -6.53 9.65 3.66 9.05 9.95 -
EY -63.38 -12.24 -15.31 10.37 27.29 11.06 10.05 -
DY 0.00 0.00 0.00 0.00 0.03 0.04 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