Highlights

[MERGE] QoQ Annualized Quarter Result on 2017-06-30 [#1]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -444.02%    YoY -     -1,103.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 24,560 24,296 22,826 24,396 87,498 94,798 106,258 -62.37%
  QoQ % 1.09% 6.44% -6.44% -72.12% -7.70% -10.78% -
  Horiz. % 23.11% 22.87% 21.48% 22.96% 82.34% 89.22% 100.00%
PBT -10,401 -5,337 -4,614 -6,428 2,695 1,505 2,176 -
  QoQ % -94.87% -15.68% 28.22% -338.52% 79.03% -30.82% -
  Horiz. % -477.99% -245.28% -212.04% -295.40% 123.85% 69.18% 100.00%
Tax 125 41 -8 -4 -1,010 -514 -476 -
  QoQ % 202.42% 616.66% -100.00% 99.60% -96.24% -8.12% -
  Horiz. % -26.26% -8.68% 1.68% 0.84% 212.18% 108.12% 100.00%
NP -10,276 -5,296 -4,622 -6,432 1,685 990 1,700 -
  QoQ % -94.03% -14.58% 28.14% -481.72% 70.09% -41.73% -
  Horiz. % -604.47% -311.53% -271.88% -378.35% 99.12% 58.27% 100.00%
NP to SH -10,108 -4,978 -4,034 -5,580 1,622 853 1,640 -
  QoQ % -103.03% -23.42% 27.71% -444.02% 90.08% -47.97% -
  Horiz. % -616.34% -303.58% -245.98% -340.24% 98.90% 52.03% 100.00%
Tax Rate - % - % - % - % 37.48 % 34.19 % 21.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.62% 56.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 171.30% 156.26% 100.00%
Total Cost 34,836 29,592 27,448 30,828 85,813 93,808 104,558 -51.97%
  QoQ % 17.72% 7.81% -10.96% -64.08% -8.52% -10.28% -
  Horiz. % 33.32% 28.30% 26.25% 29.48% 82.07% 89.72% 100.00%
Net Worth 50,919 56,950 58,959 59,629 60,970 59,629 60,299 -10.67%
  QoQ % -10.59% -3.41% -1.12% -2.20% 2.25% -1.11% -
  Horiz. % 84.44% 94.44% 97.78% 98.89% 101.11% 98.89% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 50,919 56,950 58,959 59,629 60,970 59,629 60,299 -10.67%
  QoQ % -10.59% -3.41% -1.12% -2.20% 2.25% -1.11% -
  Horiz. % 84.44% 94.44% 97.78% 98.89% 101.11% 98.89% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -41.84 % -21.80 % -20.25 % -26.36 % 1.93 % 1.05 % 1.60 % -
  QoQ % -91.93% -7.65% 23.18% -1,465.80% 83.81% -34.38% -
  Horiz. % -2,615.00% -1,362.50% -1,265.62% -1,647.50% 120.62% 65.62% 100.00%
ROE -19.85 % -8.74 % -6.84 % -9.36 % 2.66 % 1.43 % 2.72 % -
  QoQ % -127.12% -27.78% 26.92% -451.88% 86.01% -47.43% -
  Horiz. % -729.78% -321.32% -251.47% -344.12% 97.79% 52.57% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.66 36.26 34.07 36.41 130.59 141.49 158.59 -62.37%
  QoQ % 1.10% 6.43% -6.43% -72.12% -7.70% -10.78% -
  Horiz. % 23.12% 22.86% 21.48% 22.96% 82.34% 89.22% 100.00%
EPS -15.09 -7.43 -6.02 -8.32 2.42 1.28 2.44 -
  QoQ % -103.10% -23.42% 27.64% -443.80% 89.06% -47.54% -
  Horiz. % -618.44% -304.51% -246.72% -340.98% 99.18% 52.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 0.9000 -10.67%
  QoQ % -10.59% -3.41% -1.12% -2.20% 2.25% -1.11% -
  Horiz. % 84.44% 94.44% 97.78% 98.89% 101.11% 98.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.66 36.26 34.07 36.41 130.59 141.49 158.59 -62.37%
  QoQ % 1.10% 6.43% -6.43% -72.12% -7.70% -10.78% -
  Horiz. % 23.12% 22.86% 21.48% 22.96% 82.34% 89.22% 100.00%
EPS -15.09 -7.43 -6.02 -8.32 2.42 1.28 2.44 -
  QoQ % -103.10% -23.42% 27.64% -443.80% 89.06% -47.54% -
  Horiz. % -618.44% -304.51% -246.72% -340.98% 99.18% 52.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 0.9000 -10.67%
  QoQ % -10.59% -3.41% -1.12% -2.20% 2.25% -1.11% -
  Horiz. % 84.44% 94.44% 97.78% 98.89% 101.11% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2850 0.3400 0.3550 0.4650 0.3200 0.3400 0.2400 -
P/RPS 0.78 0.94 1.04 1.28 0.25 0.24 0.15 200.45%
  QoQ % -17.02% -9.62% -18.75% 412.00% 4.17% 60.00% -
  Horiz. % 520.00% 626.67% 693.33% 853.33% 166.67% 160.00% 100.00%
P/EPS -1.89 -4.58 -5.90 -5.58 13.22 26.70 9.80 -
  QoQ % 58.73% 22.37% -5.73% -142.21% -50.49% 172.45% -
  Horiz. % -19.29% -46.73% -60.20% -56.94% 134.90% 272.45% 100.00%
EY -52.94 -21.86 -16.96 -17.91 7.57 3.75 10.20 -
  QoQ % -142.18% -28.89% 5.30% -336.59% 101.87% -63.24% -
  Horiz. % -519.02% -214.31% -166.27% -175.59% 74.22% 36.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.40 0.40 0.52 0.35 0.38 0.27 25.61%
  QoQ % -5.00% 0.00% -23.08% 48.57% -7.89% 40.74% -
  Horiz. % 140.74% 148.15% 148.15% 192.59% 129.63% 140.74% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 22/11/16 -
Price 0.2700 0.3300 0.3750 0.4500 0.3550 0.3150 0.3100 -
P/RPS 0.74 0.91 1.10 1.24 0.27 0.22 0.20 139.41%
  QoQ % -18.68% -17.27% -11.29% 359.26% 22.73% 10.00% -
  Horiz. % 370.00% 455.00% 550.00% 620.00% 135.00% 110.00% 100.00%
P/EPS -1.79 -4.44 -6.23 -5.40 14.66 24.73 12.66 -
  QoQ % 59.68% 28.73% -15.37% -136.83% -40.72% 95.34% -
  Horiz. % -14.14% -35.07% -49.21% -42.65% 115.80% 195.34% 100.00%
EY -55.88 -22.52 -16.06 -18.51 6.82 4.04 7.90 -
  QoQ % -148.13% -40.22% 13.24% -371.41% 68.81% -48.86% -
  Horiz. % -707.34% -285.06% -203.29% -234.30% 86.33% 51.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.39 0.43 0.51 0.39 0.35 0.34 3.89%
  QoQ % -7.69% -9.30% -15.69% 30.77% 11.43% 2.94% -
  Horiz. % 105.88% 114.71% 126.47% 150.00% 114.71% 102.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers