[MERCURY] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -50.24%
YoY- -65.42%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 36,126 25,562 21,401 21,772 19,481 21,304 19,671 49.80%
PBT 49 1,534 551 895 1,513 3,275 11,195 -97.29%
Tax -32 -592 -218 -365 -548 -903 147 -
NP 17 942 333 530 965 2,372 11,342 -98.67%
-
NP to SH 231 613 199 305 613 1,689 10,771 -92.22%
-
Tax Rate 65.31% 38.59% 39.56% 40.78% 36.22% 27.57% -1.31% -
Total Cost 36,109 24,620 21,068 21,242 18,516 18,932 8,329 165.16%
-
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 16 - - -
Div Payout % - - - - 2.62% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.05% 3.69% 1.56% 2.43% 4.95% 11.13% 57.66% -
ROE 0.31% 0.83% 0.27% 0.41% 0.82% 2.29% 14.93% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.91 63.62 53.26 54.18 48.48 53.02 48.95 49.81%
EPS 0.57 1.53 0.50 0.76 1.53 4.20 26.81 -92.27%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.8284 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.20%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 56.59 40.04 33.53 34.11 30.52 33.37 30.82 49.78%
EPS 0.36 0.96 0.31 0.48 0.96 2.65 16.87 -92.25%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.1509 1.1557 1.1444 1.1662 1.1645 1.1568 1.1304 1.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.90 1.05 1.18 1.26 1.96 1.46 1.36 -
P/RPS 1.00 1.65 2.22 2.33 4.04 2.75 2.78 -49.32%
P/EPS 156.55 68.83 238.27 166.00 128.48 34.73 5.07 878.10%
EY 0.64 1.45 0.42 0.60 0.78 2.88 19.71 -89.75%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.49 0.57 0.65 0.68 1.06 0.79 0.76 -25.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 -
Price 0.88 1.00 1.12 1.22 1.83 2.10 1.27 -
P/RPS 0.98 1.57 2.10 2.25 3.77 3.96 2.59 -47.59%
P/EPS 153.07 65.55 226.15 160.73 119.96 49.96 4.74 907.68%
EY 0.65 1.53 0.44 0.62 0.83 2.00 21.11 -90.11%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.48 0.54 0.62 0.66 0.99 1.14 0.71 -22.91%

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