Highlights

[MERGE] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -23.42%    YoY -     -683.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 47,338 36,336 24,560 24,296 22,826 24,396 87,498 -33.58%
  QoQ % 30.28% 47.95% 1.09% 6.44% -6.44% -72.12% -
  Horiz. % 54.10% 41.53% 28.07% 27.77% 26.09% 27.88% 100.00%
PBT -3,408 -776 -10,401 -5,337 -4,614 -6,428 2,695 -
  QoQ % -339.18% 92.54% -94.87% -15.68% 28.22% -338.52% -
  Horiz. % -126.46% -28.79% -385.94% -198.05% -171.21% -238.52% 100.00%
Tax -58 -48 125 41 -8 -4 -1,010 -85.09%
  QoQ % -20.83% -138.40% 202.42% 616.66% -100.00% 99.60% -
  Horiz. % 5.74% 4.75% -12.38% -4.09% 0.79% 0.40% 100.00%
NP -3,466 -824 -10,276 -5,296 -4,622 -6,432 1,685 -
  QoQ % -320.63% 91.98% -94.03% -14.58% 28.14% -481.72% -
  Horiz. % -205.70% -48.90% -609.85% -314.30% -274.30% -381.72% 100.00%
NP to SH -3,878 -1,844 -10,108 -4,978 -4,034 -5,580 1,622 -
  QoQ % -110.30% 81.76% -103.03% -23.42% 27.71% -444.02% -
  Horiz. % -239.09% -113.69% -623.18% -306.95% -248.71% -344.02% 100.00%
Tax Rate - % - % - % - % - % - % 37.48 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 50,804 37,160 34,836 29,592 27,448 30,828 85,813 -29.47%
  QoQ % 36.72% 6.67% 17.72% 7.81% -10.96% -64.08% -
  Horiz. % 59.20% 43.30% 40.60% 34.48% 31.99% 35.92% 100.00%
Net Worth 50,919 50,250 50,919 56,950 58,959 59,629 60,970 -11.31%
  QoQ % 1.33% -1.32% -10.59% -3.41% -1.12% -2.20% -
  Horiz. % 83.52% 82.42% 83.52% 93.41% 96.70% 97.80% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 50,919 50,250 50,919 56,950 58,959 59,629 60,970 -11.31%
  QoQ % 1.33% -1.32% -10.59% -3.41% -1.12% -2.20% -
  Horiz. % 83.52% 82.42% 83.52% 93.41% 96.70% 97.80% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.32 % -2.27 % -41.84 % -21.80 % -20.25 % -26.36 % 1.93 % -
  QoQ % -222.47% 94.57% -91.93% -7.65% 23.18% -1,465.80% -
  Horiz. % -379.27% -117.62% -2,167.88% -1,129.53% -1,049.22% -1,365.80% 100.00%
ROE -7.62 % -3.67 % -19.85 % -8.74 % -6.84 % -9.36 % 2.66 % -
  QoQ % -107.63% 81.51% -127.12% -27.78% 26.92% -451.88% -
  Horiz. % -286.47% -137.97% -746.24% -328.57% -257.14% -351.88% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.65 54.23 36.66 36.26 34.07 36.41 130.59 -33.58%
  QoQ % 30.28% 47.93% 1.10% 6.43% -6.43% -72.12% -
  Horiz. % 54.10% 41.53% 28.07% 27.77% 26.09% 27.88% 100.00%
EPS -5.78 -2.76 -15.09 -7.43 -6.02 -8.32 2.42 -
  QoQ % -109.42% 81.71% -103.10% -23.42% 27.64% -443.80% -
  Horiz. % -238.84% -114.05% -623.55% -307.02% -248.76% -343.80% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 -11.31%
  QoQ % 1.33% -1.32% -10.59% -3.41% -1.12% -2.20% -
  Horiz. % 83.52% 82.42% 83.52% 93.41% 96.70% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.65 54.23 36.66 36.26 34.07 36.41 130.59 -33.58%
  QoQ % 30.28% 47.93% 1.10% 6.43% -6.43% -72.12% -
  Horiz. % 54.10% 41.53% 28.07% 27.77% 26.09% 27.88% 100.00%
EPS -5.78 -2.76 -15.09 -7.43 -6.02 -8.32 2.42 -
  QoQ % -109.42% 81.71% -103.10% -23.42% 27.64% -443.80% -
  Horiz. % -238.84% -114.05% -623.55% -307.02% -248.76% -343.80% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 -11.31%
  QoQ % 1.33% -1.32% -10.59% -3.41% -1.12% -2.20% -
  Horiz. % 83.52% 82.42% 83.52% 93.41% 96.70% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3400 0.2650 0.2850 0.3400 0.3550 0.4650 0.3200 -
P/RPS 0.48 0.49 0.78 0.94 1.04 1.28 0.25 54.42%
  QoQ % -2.04% -37.18% -17.02% -9.62% -18.75% 412.00% -
  Horiz. % 192.00% 196.00% 312.00% 376.00% 416.00% 512.00% 100.00%
P/EPS -5.87 -9.63 -1.89 -4.58 -5.90 -5.58 13.22 -
  QoQ % 39.04% -409.52% 58.73% 22.37% -5.73% -142.21% -
  Horiz. % -44.40% -72.84% -14.30% -34.64% -44.63% -42.21% 100.00%
EY -17.02 -10.39 -52.94 -21.86 -16.96 -17.91 7.57 -
  QoQ % -63.81% 80.37% -142.18% -28.89% 5.30% -336.59% -
  Horiz. % -224.83% -137.25% -699.34% -288.77% -224.04% -236.59% 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 0.45 0.35 0.38 0.40 0.40 0.52 0.35 18.22%
  QoQ % 28.57% -7.89% -5.00% 0.00% -23.08% 48.57% -
  Horiz. % 128.57% 100.00% 108.57% 114.29% 114.29% 148.57% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 -
Price 0.8750 0.2850 0.2700 0.3300 0.3750 0.4500 0.3550 -
P/RPS 1.24 0.53 0.74 0.91 1.10 1.24 0.27 176.04%
  QoQ % 133.96% -28.38% -18.68% -17.27% -11.29% 359.26% -
  Horiz. % 459.26% 196.30% 274.07% 337.04% 407.41% 459.26% 100.00%
P/EPS -15.12 -10.36 -1.79 -4.44 -6.23 -5.40 14.66 -
  QoQ % -45.95% -478.77% 59.68% 28.73% -15.37% -136.83% -
  Horiz. % -103.14% -70.67% -12.21% -30.29% -42.50% -36.83% 100.00%
EY -6.61 -9.66 -55.88 -22.52 -16.06 -18.51 6.82 -
  QoQ % 31.57% 82.71% -148.13% -40.22% 13.24% -371.41% -
  Horiz. % -96.92% -141.64% -819.35% -330.21% -235.48% -271.41% 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 1.15 0.38 0.36 0.39 0.43 0.51 0.39 105.50%
  QoQ % 202.63% 5.56% -7.69% -9.30% -15.69% 30.77% -
  Horiz. % 294.87% 97.44% 92.31% 100.00% 110.26% 130.77% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers