[MERCURY] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
01-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.35%
YoY- -38.54%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 8,832 8,340 8 436 11,708 154,924 87,088 -29.65%
PBT -1,532 -1,880 -7,468 -5,608 -4,048 14,544 3,580 -
Tax 0 0 0 0 0 -3,712 -1,460 -
NP -1,532 -1,880 -7,468 -5,608 -4,048 10,832 2,120 -
-
NP to SH -1,532 -1,880 -7,468 -5,608 -4,048 7,908 1,220 -
-
Tax Rate - - - - - 25.52% 40.78% -
Total Cost 10,364 10,220 7,476 6,044 15,756 144,092 84,968 -27.62%
-
Net Worth 40,853 51,440 41,990 62,647 67,152 75,574 74,441 -8.80%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 40,853 51,440 41,990 62,647 67,152 75,574 74,441 -8.80%
NOSH 63,833 64,300 44,200 40,182 40,182 40,182 40,182 7.37%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -17.35% -22.54% -93,350.00% -1,286.24% -34.57% 6.99% 2.43% -
ROE -3.75% -3.65% -17.79% -8.95% -6.03% 10.46% 1.64% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.84 12.97 0.02 1.09 29.14 385.56 216.73 -34.47%
EPS -2.40 -2.92 -16.88 -13.96 -10.08 19.68 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.80 0.95 1.5591 1.6712 1.8808 1.8526 -15.07%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.84 13.07 0.01 0.68 18.34 242.70 136.43 -29.64%
EPS -2.40 -2.95 -11.70 -8.79 -6.34 12.39 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.8059 0.6578 0.9814 1.052 1.1839 1.1662 -8.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.02 0.96 0.91 0.81 0.60 0.81 1.26 -
P/RPS 7.37 7.40 5,027.77 74.65 2.06 0.21 0.58 47.79%
P/EPS -42.50 -32.83 -5.39 -5.80 -5.96 4.12 41.50 -
EY -2.35 -3.05 -18.57 -17.23 -16.79 24.30 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.20 0.96 0.52 0.36 0.43 0.68 13.94%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/11/24 24/11/23 19/05/22 01/06/21 24/06/20 28/05/19 24/05/18 -
Price 0.94 0.96 0.855 0.91 0.52 0.725 1.22 -
P/RPS 6.79 7.40 4,723.90 83.87 1.78 0.19 0.56 46.73%
P/EPS -39.17 -32.83 -5.06 -6.52 -5.16 3.68 40.18 -
EY -2.55 -3.05 -19.76 -15.34 -19.37 27.15 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.20 0.90 0.58 0.31 0.39 0.66 13.09%

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