[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -61.96%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 66,411 44,790 21,572 11,820 46,531 34,749 23,180 101.33%
PBT 9,920 7,654 3,671 2,454 6,630 5,330 3,515 99.32%
Tax -3,205 -2,441 -1,049 -619 -1,806 -1,541 -1,069 107.50%
NP 6,715 5,213 2,622 1,835 4,824 3,789 2,446 95.70%
-
NP to SH 5,626 4,638 2,622 1,835 4,824 3,789 2,446 73.98%
-
Tax Rate 32.31% 31.89% 28.58% 25.22% 27.24% 28.91% 30.41% -
Total Cost 59,696 39,577 18,950 9,985 41,707 30,960 20,734 101.99%
-
Net Worth 58,806 57,817 58,211 57,424 55,591 54,555 53,213 6.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 24 - - - - -
Div Payout % - - 0.92% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 58,806 57,817 58,211 57,424 55,591 54,555 53,213 6.87%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.11% 11.64% 12.15% 15.52% 10.37% 10.90% 10.55% -
ROE 9.57% 8.02% 4.50% 3.20% 8.68% 6.95% 4.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 165.28 111.47 53.69 29.42 115.80 86.48 57.69 101.33%
EPS 14.00 11.54 6.53 4.57 12.01 9.43 6.10 73.73%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.4635 1.4389 1.4487 1.4291 1.3835 1.3577 1.3243 6.87%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 103.28 69.66 33.55 18.38 72.37 54.04 36.05 101.32%
EPS 8.75 7.21 4.08 2.85 7.50 5.89 3.80 74.10%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.9146 0.8992 0.9053 0.8931 0.8646 0.8484 0.8276 6.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.21 1.10 1.31 1.46 1.23 1.50 1.56 -
P/RPS 0.73 0.99 2.44 4.96 1.06 1.73 2.70 -58.08%
P/EPS 8.64 9.53 20.08 31.97 10.25 15.91 25.63 -51.46%
EY 11.57 10.49 4.98 3.13 9.76 6.29 3.90 106.05%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.90 1.02 0.89 1.10 1.18 -20.85%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 20/08/15 27/05/15 26/02/15 20/11/14 21/08/14 -
Price 1.45 1.35 1.20 1.42 1.55 1.39 1.54 -
P/RPS 0.88 1.21 2.24 4.83 1.34 1.61 2.67 -52.18%
P/EPS 10.36 11.70 18.39 31.09 12.91 14.74 25.30 -44.76%
EY 9.66 8.55 5.44 3.22 7.75 6.78 3.95 81.22%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 0.83 0.99 1.12 1.02 1.16 -9.99%

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