[MERCURY] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.69%
YoY- -1854.07%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,990 6,183 7,653 10,471 10,270 23,288 49,620 -78.34%
PBT -6,909 -5,233 -4,481 -4,091 -7,331 -5,627 -3,015 73.72%
Tax -1 7 7 7 670 478 -36 -90.80%
NP -6,910 -5,226 -4,474 -4,084 -6,661 -5,149 -3,051 72.37%
-
NP to SH -6,910 -5,226 -4,474 -4,084 -6,661 -5,149 -3,198 67.05%
-
Tax Rate - - - - - - - -
Total Cost 11,900 11,409 12,127 14,555 16,931 28,437 52,671 -62.87%
-
Net Worth 63,069 70,086 62,647 64,082 65,002 66,191 67,152 -4.09%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 63,069 70,086 62,647 64,082 65,002 66,191 67,152 -4.09%
NOSH 44,200 44,200 40,182 40,182 40,182 40,182 40,182 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -138.48% -84.52% -58.46% -39.00% -64.86% -22.11% -6.15% -
ROE -10.96% -7.46% -7.14% -6.37% -10.25% -7.78% -4.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.29 14.04 19.05 26.06 25.56 57.96 123.49 -79.67%
EPS -15.63 -11.87 -11.13 -10.16 -16.58 -12.81 -7.96 56.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4269 1.592 1.5591 1.5948 1.6177 1.6473 1.6712 -9.99%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.76 9.62 11.90 16.28 15.97 36.22 77.17 -78.34%
EPS -10.75 -8.13 -6.96 -6.35 -10.36 -8.01 -4.97 67.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9809 1.09 0.9743 0.9966 1.0109 1.0294 1.0444 -4.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.18 0.92 0.81 0.77 0.645 0.57 0.60 -
P/RPS 10.45 6.55 4.25 2.95 2.52 0.98 0.49 667.60%
P/EPS -7.55 -7.75 -7.27 -7.58 -3.89 -4.45 -7.54 0.08%
EY -13.25 -12.90 -13.75 -13.20 -25.70 -22.48 -13.26 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 0.52 0.48 0.40 0.35 0.36 74.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 01/06/21 24/02/21 24/11/20 25/08/20 24/06/20 -
Price 1.09 1.09 0.91 0.00 0.66 0.67 0.52 -
P/RPS 9.65 7.76 4.78 0.00 2.58 1.16 0.42 706.66%
P/EPS -6.97 -9.18 -8.17 0.00 -3.98 -5.23 -6.53 4.43%
EY -14.34 -10.89 -12.24 0.00 -25.12 -19.13 -15.31 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.58 0.00 0.41 0.41 0.31 81.71%

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