[MERCURY] YoY Quarter 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- 22.75%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,259 4,907 4,706 36,126 19,481 17,336 21,621 -18.65%
PBT -22,940 -926 -4,166 49 1,513 1,156 2,267 -
Tax 5,443 6 669 -32 -548 857 -764 -
NP -17,497 -920 -3,497 17 965 2,013 1,503 -
-
NP to SH -17,497 -920 -3,497 231 613 1,522 989 -
-
Tax Rate - - - 65.31% 36.22% -74.13% 33.70% -
Total Cost 23,756 5,827 8,203 36,109 18,516 15,323 20,118 2.80%
-
Net Worth 44,642 64,082 73,388 73,468 74,336 60,674 58,806 -4.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 16 - - -
Div Payout % - - - - 2.62% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 44,642 64,082 73,388 73,468 74,336 60,674 58,806 -4.48%
NOSH 44,200 40,182 40,182 40,182 40,182 40,182 40,182 1.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -279.55% -18.75% -74.31% 0.05% 4.95% 11.61% 6.95% -
ROE -39.19% -1.44% -4.77% 0.31% 0.82% 2.51% 1.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.16 12.21 11.71 89.91 48.48 43.14 53.81 -19.93%
EPS -39.59 -2.29 -8.70 0.57 1.53 3.79 2.46 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.01 1.5948 1.8264 1.8284 1.85 1.51 1.4635 -5.98%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.73 7.63 7.32 56.18 30.30 26.96 33.63 -18.65%
EPS -27.21 -1.43 -5.44 0.36 0.95 2.37 1.54 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.6943 0.9966 1.1413 1.1426 1.1561 0.9436 0.9146 -4.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.97 0.77 0.76 0.90 1.96 1.27 1.21 -
P/RPS 6.85 6.31 6.49 1.00 4.04 2.94 2.25 20.36%
P/EPS -2.45 -33.63 -8.73 156.55 128.48 33.53 49.16 -
EY -40.81 -2.97 -11.45 0.64 0.78 2.98 2.03 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.96 0.48 0.42 0.49 1.06 0.84 0.83 2.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 26/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 0.92 0.00 0.715 0.88 1.83 1.40 1.45 -
P/RPS 6.50 0.00 6.10 0.98 3.77 3.24 2.69 15.82%
P/EPS -2.32 0.00 -8.22 153.07 119.96 36.96 58.91 -
EY -43.03 0.00 -12.17 0.65 0.83 2.71 1.70 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.91 0.00 0.39 0.48 0.99 0.93 0.99 -1.39%

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