[MERCURY] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 755.84%
YoY- 548.2%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,706 14,212 27,775 38,731 36,126 25,562 21,401 -63.46%
PBT -4,166 512 1,651 3,636 49 1,534 551 -
Tax 669 -191 -514 -928 -32 -592 -218 -
NP -3,497 321 1,137 2,708 17 942 333 -
-
NP to SH -3,497 321 990 1,977 231 613 199 -
-
Tax Rate - 37.30% 31.13% 25.52% 65.31% 38.59% 39.56% -
Total Cost 8,203 13,891 26,638 36,023 36,109 24,620 21,068 -46.58%
-
Net Worth 73,388 76,884 76,562 75,574 73,468 73,774 73,050 0.30%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 73,388 76,884 76,562 75,574 73,468 73,774 73,050 0.30%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -74.31% 2.26% 4.09% 6.99% 0.05% 3.69% 1.56% -
ROE -4.77% 0.42% 1.29% 2.62% 0.31% 0.83% 0.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.71 35.37 69.12 96.39 89.91 63.62 53.26 -63.47%
EPS -8.70 0.80 2.46 4.92 0.57 1.53 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8264 1.9134 1.9054 1.8808 1.8284 1.836 1.818 0.30%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.37 22.26 43.51 60.68 56.59 40.04 33.53 -63.47%
EPS -5.48 0.50 1.55 3.10 0.36 0.96 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1497 1.2045 1.1994 1.1839 1.1509 1.1557 1.1444 0.30%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.76 0.72 0.765 0.81 0.90 1.05 1.18 -
P/RPS 6.49 2.04 1.11 0.84 1.00 1.65 2.22 104.05%
P/EPS -8.73 90.13 31.05 16.46 156.55 68.83 238.27 -
EY -11.45 1.11 3.22 6.07 0.64 1.45 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.40 0.43 0.49 0.57 0.65 -25.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 28/08/19 28/05/19 26/02/19 22/11/18 24/08/18 -
Price 0.715 0.76 0.73 0.725 0.88 1.00 1.12 -
P/RPS 6.10 2.15 1.06 0.75 0.98 1.57 2.10 103.18%
P/EPS -8.22 95.13 29.63 14.74 153.07 65.55 226.15 -
EY -12.17 1.05 3.38 6.79 0.65 1.53 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.38 0.39 0.48 0.54 0.62 -26.52%

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