[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.36%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,711 36,213 24,215 11,761 49,191 37,001 24,409 56.14%
PBT 8,651 6,558 4,454 2,137 8,797 6,621 4,699 50.04%
Tax -2,127 -1,575 -1,110 -531 -2,533 -1,908 -1,239 43.23%
NP 6,524 4,983 3,344 1,606 6,264 4,713 3,460 52.44%
-
NP to SH 6,524 4,983 3,344 1,606 6,264 4,713 3,460 52.44%
-
Tax Rate 24.59% 24.02% 24.92% 24.85% 28.79% 28.82% 26.37% -
Total Cost 41,187 31,230 20,871 10,155 42,927 32,288 20,949 56.74%
-
Net Worth 54,784 53,245 50,155 53,080 51,473 49,922 48,672 8.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 32 - - - -
Div Payout % - - - 2.00% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 54,784 53,245 50,155 53,080 51,473 49,922 48,672 8.18%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.67% 13.76% 13.81% 13.66% 12.73% 12.74% 14.18% -
ROE 11.91% 9.36% 6.67% 3.03% 12.17% 9.44% 7.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.74 90.12 60.26 29.27 122.42 92.08 60.75 56.13%
EPS 16.24 12.40 8.32 4.00 15.59 11.73 8.61 52.48%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.3634 1.3251 1.2482 1.321 1.281 1.2424 1.2113 8.18%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.20 56.32 37.66 18.29 76.50 57.54 37.96 56.14%
EPS 10.15 7.75 5.20 2.50 9.74 7.33 5.38 52.50%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.852 0.8281 0.78 0.8255 0.8005 0.7764 0.757 8.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.27 1.30 1.15 1.08 1.05 1.25 1.53 -
P/RPS 1.07 1.44 1.91 3.69 0.86 1.36 2.52 -43.41%
P/EPS 7.82 10.48 13.82 27.02 6.74 10.66 17.77 -42.05%
EY 12.78 9.54 7.24 3.70 14.85 9.38 5.63 72.46%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 0.92 0.82 0.82 1.01 1.26 -18.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 28/11/13 30/08/13 27/05/13 25/02/13 22/11/12 29/08/12 -
Price 1.35 1.22 1.20 1.16 1.05 1.20 1.28 -
P/RPS 1.14 1.35 1.99 3.96 0.86 1.30 2.11 -33.58%
P/EPS 8.31 9.84 14.42 29.02 6.74 10.23 14.87 -32.08%
EY 12.03 10.16 6.94 3.45 14.85 9.77 6.73 47.13%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.96 0.88 0.82 0.97 1.06 -4.44%

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