[MERCURY] QoQ 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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,523 6,389 1,742 8 6,342 110 164 1057.41%
PBT -7,151 4,180 -5,678 -7,468 -28,923 -7,977 -6,230 9.59%
Tax -71 -8,360 0 0 5,436 -9 0 -
NP -7,222 -4,180 -5,678 -7,468 -23,487 -7,986 -6,230 10.32%
-
NP to SH -7,222 -4,180 -5,678 -7,468 -23,487 -7,986 -6,230 10.32%
-
Tax Rate - 200.00% - - - - - -
Total Cost 13,745 10,569 7,420 7,476 29,829 8,097 6,394 66.33%
-
Net Worth 62,371 71,373 57,303 41,990 44,642 63,069 70,086 -7.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 62,371 71,373 57,303 41,990 44,642 63,069 70,086 -7.46%
NOSH 64,300 64,300 44,200 44,200 44,200 44,200 44,200 28.30%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -110.72% -65.42% -325.95% -93,350.00% -370.34% -7,216.91% -3,798.78% -
ROE -11.58% -5.86% -9.91% -17.79% -52.61% -12.66% -8.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.14 9.94 3.92 0.02 14.35 0.25 0.37 803.52%
EPS -13.28 -8.19 -12.82 -16.88 -54.44 -18.65 -14.80 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.11 1.29 0.95 1.01 1.4269 1.592 -28.06%
Adjusted Per Share Value based on latest NOSH - 44,200
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.22 10.01 2.73 0.01 9.94 0.17 0.26 1048.36%
EPS -11.31 -6.55 -8.90 -11.70 -36.79 -12.51 -9.76 10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9771 1.1181 0.8977 0.6578 0.6994 0.988 1.098 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.965 0.875 0.76 0.91 0.97 1.18 0.92 -
P/RPS 9.51 8.81 19.38 5,027.77 6.76 471.29 246.96 -88.52%
P/EPS -8.59 -13.46 -5.95 -5.39 -1.83 -6.53 -6.50 20.36%
EY -11.64 -7.43 -16.82 -18.57 -54.78 -15.31 -15.38 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 0.59 0.96 0.96 0.83 0.58 42.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 03/03/23 24/11/22 25/08/22 19/05/22 24/02/22 23/11/21 24/08/21 -
Price 0.99 1.00 0.86 0.855 0.92 1.09 1.09 -
P/RPS 9.76 10.06 21.93 4,723.90 6.41 435.35 292.60 -89.57%
P/EPS -8.81 -15.38 -6.73 -5.06 -1.73 -6.03 -7.70 9.36%
EY -11.35 -6.50 -14.86 -19.76 -57.76 -16.58 -12.98 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 0.67 0.90 0.91 0.76 0.68 30.94%

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