Highlights

[MERGE] QoQ Annualized Quarter Result on 2016-12-31 [#3]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -47.97%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 22,826 24,396 87,498 94,798 106,258 109,076 118,248 -66.57%
  QoQ % -6.44% -72.12% -7.70% -10.78% -2.58% -7.76% -
  Horiz. % 19.30% 20.63% 74.00% 80.17% 89.86% 92.24% 100.00%
PBT -4,614 -6,428 2,695 1,505 2,176 924 4,188 -
  QoQ % 28.22% -338.52% 79.03% -30.82% 135.50% -77.94% -
  Horiz. % -110.17% -153.49% 64.35% 35.94% 51.96% 22.06% 100.00%
Tax -8 -4 -1,010 -514 -476 -452 -2,268 -97.67%
  QoQ % -100.00% 99.60% -96.24% -8.12% -5.31% 80.07% -
  Horiz. % 0.35% 0.18% 44.53% 22.69% 20.99% 19.93% 100.00%
NP -4,622 -6,432 1,685 990 1,700 472 1,920 -
  QoQ % 28.14% -481.72% 70.09% -41.73% 260.17% -75.42% -
  Horiz. % -240.73% -335.00% 87.76% 51.60% 88.54% 24.58% 100.00%
NP to SH -4,034 -5,580 1,622 853 1,640 556 1,327 -
  QoQ % 27.71% -444.02% 90.08% -47.97% 194.96% -58.10% -
  Horiz. % -303.99% -420.50% 122.23% 64.31% 123.59% 41.90% 100.00%
Tax Rate - % - % 37.48 % 34.19 % 21.88 % 48.92 % 54.15 % -
  QoQ % 0.00% 0.00% 9.62% 56.26% -55.27% -9.66% -
  Horiz. % 0.00% 0.00% 69.22% 63.14% 40.41% 90.34% 100.00%
Total Cost 27,448 30,828 85,813 93,808 104,558 108,604 116,328 -61.78%
  QoQ % -10.96% -64.08% -8.52% -10.28% -3.73% -6.64% -
  Horiz. % 23.60% 26.50% 73.77% 80.64% 89.88% 93.36% 100.00%
Net Worth 58,959 59,629 60,970 59,629 60,299 59,629 59,629 -0.75%
  QoQ % -1.12% -2.20% 2.25% -1.11% 1.12% 0.00% -
  Horiz. % 98.88% 100.00% 102.25% 100.00% 101.12% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,959 59,629 60,970 59,629 60,299 59,629 59,629 -0.75%
  QoQ % -1.12% -2.20% 2.25% -1.11% 1.12% 0.00% -
  Horiz. % 98.88% 100.00% 102.25% 100.00% 101.12% 100.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -20.25 % -26.36 % 1.93 % 1.05 % 1.60 % 0.43 % 1.62 % -
  QoQ % 23.18% -1,465.80% 83.81% -34.38% 272.09% -73.46% -
  Horiz. % -1,250.00% -1,627.16% 119.14% 64.81% 98.77% 26.54% 100.00%
ROE -6.84 % -9.36 % 2.66 % 1.43 % 2.72 % 0.93 % 2.23 % -
  QoQ % 26.92% -451.88% 86.01% -47.43% 192.47% -58.30% -
  Horiz. % -306.73% -419.73% 119.28% 64.13% 121.97% 41.70% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.07 36.41 130.59 141.49 158.59 162.80 176.49 -66.56%
  QoQ % -6.43% -72.12% -7.70% -10.78% -2.59% -7.76% -
  Horiz. % 19.30% 20.63% 73.99% 80.17% 89.86% 92.24% 100.00%
EPS -6.02 -8.32 2.42 1.28 2.44 0.84 1.98 -
  QoQ % 27.64% -443.80% 89.06% -47.54% 190.48% -57.58% -
  Horiz. % -304.04% -420.20% 122.22% 64.65% 123.23% 42.42% 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 0.8800 0.8900 0.9100 0.8900 0.9000 0.8900 0.8900 -0.75%
  QoQ % -1.12% -2.20% 2.25% -1.11% 1.12% 0.00% -
  Horiz. % 98.88% 100.00% 102.25% 100.00% 101.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.07 36.41 130.59 141.49 158.59 162.80 176.49 -66.56%
  QoQ % -6.43% -72.12% -7.70% -10.78% -2.59% -7.76% -
  Horiz. % 19.30% 20.63% 73.99% 80.17% 89.86% 92.24% 100.00%
EPS -6.02 -8.32 2.42 1.28 2.44 0.84 1.98 -
  QoQ % 27.64% -443.80% 89.06% -47.54% 190.48% -57.58% -
  Horiz. % -304.04% -420.20% 122.22% 64.65% 123.23% 42.42% 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 0.8800 0.8900 0.9100 0.8900 0.9000 0.8900 0.8900 -0.75%
  QoQ % -1.12% -2.20% 2.25% -1.11% 1.12% 0.00% -
  Horiz. % 98.88% 100.00% 102.25% 100.00% 101.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3550 0.4650 0.3200 0.3400 0.2400 0.2750 0.3750 -
P/RPS 1.04 1.28 0.25 0.24 0.15 0.17 0.21 190.26%
  QoQ % -18.75% 412.00% 4.17% 60.00% -11.76% -19.05% -
  Horiz. % 495.24% 609.52% 119.05% 114.29% 71.43% 80.95% 100.00%
P/EPS -5.90 -5.58 13.22 26.70 9.80 33.14 18.93 -
  QoQ % -5.73% -142.21% -50.49% 172.45% -70.43% 75.07% -
  Horiz. % -31.17% -29.48% 69.84% 141.05% 51.77% 175.07% 100.00%
EY -16.96 -17.91 7.57 3.75 10.20 3.02 5.28 -
  QoQ % 5.30% -336.59% 101.87% -63.24% 237.75% -42.80% -
  Horiz. % -321.21% -339.20% 143.37% 71.02% 193.18% 57.20% 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 0.40 0.52 0.35 0.38 0.27 0.31 0.42 -3.20%
  QoQ % -23.08% 48.57% -7.89% 40.74% -12.90% -26.19% -
  Horiz. % 95.24% 123.81% 83.33% 90.48% 64.29% 73.81% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 21/02/17 22/11/16 23/08/16 26/05/16 -
Price 0.3750 0.4500 0.3550 0.3150 0.3100 0.2900 0.3150 -
P/RPS 1.10 1.24 0.27 0.22 0.20 0.18 0.18 233.89%
  QoQ % -11.29% 359.26% 22.73% 10.00% 11.11% 0.00% -
  Horiz. % 611.11% 688.89% 150.00% 122.22% 111.11% 100.00% 100.00%
P/EPS -6.23 -5.40 14.66 24.73 12.66 34.95 15.90 -
  QoQ % -15.37% -136.83% -40.72% 95.34% -63.78% 119.81% -
  Horiz. % -39.18% -33.96% 92.20% 155.53% 79.62% 219.81% 100.00%
EY -16.06 -18.51 6.82 4.04 7.90 2.86 6.29 -
  QoQ % 13.24% -371.41% 68.81% -48.86% 176.22% -54.53% -
  Horiz. % -255.33% -294.28% 108.43% 64.23% 125.60% 45.47% 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 0.43 0.51 0.39 0.35 0.34 0.33 0.35 14.70%
  QoQ % -15.69% 30.77% 11.43% 2.94% 3.03% -5.71% -
  Horiz. % 122.86% 145.71% 111.43% 100.00% 97.14% 94.29% 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.
 


 

357  292  521  747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34-0.035 
 HSI-C5J 0.255-0.045 
 HSI-H6Q 0.30+0.035 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers