[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.59%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 68,735 43,173 21,772 74,002 54,521 33,217 13,546 194.99%
PBT 2,981 1,446 895 16,249 14,736 11,461 265 401.30%
Tax -1,175 -583 -365 -418 130 1,033 887 -
NP 1,806 863 530 15,831 14,866 12,494 1,152 34.91%
-
NP to SH 1,252 504 305 13,955 13,343 11,653 882 26.27%
-
Tax Rate 39.42% 40.32% 40.78% 2.57% -0.88% -9.01% -334.72% -
Total Cost 66,929 42,310 21,242 58,171 39,655 20,723 12,394 207.48%
-
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 16 - - - -
Div Payout % - - - 0.12% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.63% 2.00% 2.43% 21.39% 27.27% 37.61% 8.50% -
ROE 1.70% 0.69% 0.41% 18.77% 18.07% 16.15% 1.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 171.06 107.44 54.18 184.17 135.69 82.67 33.71 195.00%
EPS 3.12 1.25 0.76 34.73 33.21 29.00 2.19 26.58%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.5276 13.02%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 107.68 67.63 34.11 115.93 85.41 52.04 21.22 195.00%
EPS 1.96 0.79 0.48 21.86 20.90 18.26 1.38 26.32%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.1557 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 13.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.05 1.18 1.26 1.96 1.46 1.36 1.30 -
P/RPS 0.61 1.10 2.33 1.06 1.08 1.65 3.86 -70.73%
P/EPS 33.70 94.08 166.00 5.64 4.40 4.69 59.23 -31.31%
EY 2.97 1.06 0.60 17.72 22.74 21.32 1.69 45.57%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.68 1.06 0.79 0.76 0.85 -23.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 -
Price 1.00 1.12 1.22 1.83 2.10 1.27 1.40 -
P/RPS 0.58 1.04 2.25 0.99 1.55 1.54 4.15 -73.03%
P/EPS 32.09 89.29 160.73 5.27 6.32 4.38 63.78 -36.71%
EY 3.12 1.12 0.62 18.98 15.81 22.84 1.57 57.99%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.66 0.99 1.14 0.71 0.92 -29.87%

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