[MERCURY] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -84.32%
YoY- -24.5%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 21,401 21,772 19,481 21,304 19,671 13,546 17,336 15.12%
PBT 551 895 1,513 3,275 11,195 265 1,156 -39.06%
Tax -218 -365 -548 -903 147 887 857 -
NP 333 530 965 2,372 11,342 1,152 2,013 -69.96%
-
NP to SH 199 305 613 1,689 10,771 882 1,522 -74.33%
-
Tax Rate 39.56% 40.78% 36.22% 27.57% -1.31% -334.72% -74.13% -
Total Cost 21,068 21,242 18,516 18,932 8,329 12,394 15,323 23.71%
-
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 16 - - - - -
Div Payout % - - 2.62% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.56% 2.43% 4.95% 11.13% 57.66% 8.50% 11.61% -
ROE 0.27% 0.41% 0.82% 2.29% 14.93% 1.44% 2.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.26 54.18 48.48 53.02 48.95 33.71 43.14 15.12%
EPS 0.50 0.76 1.53 4.20 26.81 2.19 3.79 -74.18%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.818 1.8526 1.85 1.8377 1.7957 1.5276 1.51 13.21%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.53 34.11 30.52 33.37 30.82 21.22 27.16 15.12%
EPS 0.31 0.48 0.96 2.65 16.87 1.38 2.38 -74.40%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 0.9505 13.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.18 1.26 1.96 1.46 1.36 1.30 1.27 -
P/RPS 2.22 2.33 4.04 2.75 2.78 3.86 2.94 -17.12%
P/EPS 238.27 166.00 128.48 34.73 5.07 59.23 33.53 270.95%
EY 0.42 0.60 0.78 2.88 19.71 1.69 2.98 -73.01%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 1.06 0.79 0.76 0.85 0.84 -15.75%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 -
Price 1.12 1.22 1.83 2.10 1.27 1.40 1.40 -
P/RPS 2.10 2.25 3.77 3.96 2.59 4.15 3.24 -25.16%
P/EPS 226.15 160.73 119.96 49.96 4.74 63.78 36.96 235.64%
EY 0.44 0.62 0.83 2.00 21.11 1.57 2.71 -70.33%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.99 1.14 0.71 0.92 0.93 -23.74%

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