[MERCURY] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -42.05%
YoY- -28.47%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,481 21,304 19,671 13,546 17,336 20,957 18,210 4.58%
PBT 1,513 3,275 11,195 265 1,156 2,739 1,505 0.35%
Tax -548 -903 147 887 857 231 545 -
NP 965 2,372 11,342 1,152 2,013 2,970 2,050 -39.40%
-
NP to SH 613 1,689 10,771 882 1,522 2,237 1,578 -46.66%
-
Tax Rate 36.22% 27.57% -1.31% -334.72% -74.13% -8.43% -36.21% -
Total Cost 18,516 18,932 8,329 12,394 15,323 17,987 16,160 9.47%
-
Net Worth 74,336 73,842 72,154 61,382 60,674 61,386 59,151 16.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16 - - - - 24 - -
Div Payout % 2.62% - - - - 1.08% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,336 73,842 72,154 61,382 60,674 61,386 59,151 16.40%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.95% 11.13% 57.66% 8.50% 11.61% 14.17% 11.26% -
ROE 0.82% 2.29% 14.93% 1.44% 2.51% 3.64% 2.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.48 53.02 48.95 33.71 43.14 52.16 45.32 4.58%
EPS 1.53 4.20 26.81 2.19 3.79 5.57 3.93 -46.59%
DPS 0.04 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.85 1.8377 1.7957 1.5276 1.51 1.5277 1.4721 16.40%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.30 33.13 30.59 21.07 26.96 32.59 28.32 4.59%
EPS 0.95 2.63 16.75 1.37 2.37 3.48 2.45 -46.73%
DPS 0.02 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.1561 1.1484 1.1222 0.9546 0.9436 0.9547 0.9199 16.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.96 1.46 1.36 1.30 1.27 1.22 1.17 -
P/RPS 4.04 2.75 2.78 3.86 2.94 2.34 2.58 34.73%
P/EPS 128.48 34.73 5.07 59.23 33.53 21.91 29.79 164.25%
EY 0.78 2.88 19.71 1.69 2.98 4.56 3.36 -62.12%
DY 0.02 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.06 0.79 0.76 0.85 0.84 0.80 0.79 21.58%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 15/11/16 23/08/16 -
Price 1.83 2.10 1.27 1.40 1.40 1.24 1.18 -
P/RPS 3.77 3.96 2.59 4.15 3.24 2.38 2.60 28.02%
P/EPS 119.96 49.96 4.74 63.78 36.96 22.27 30.05 151.01%
EY 0.83 2.00 21.11 1.57 2.71 4.49 3.33 -60.29%
DY 0.02 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.99 1.14 0.71 0.92 0.93 0.81 0.80 15.22%

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