Highlights

[MERGE] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 22-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -103.03%    YoY -     -723.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 50,846 47,338 36,336 24,560 24,296 22,826 24,396 62.95%
  QoQ % 7.41% 30.28% 47.95% 1.09% 6.44% -6.44% -
  Horiz. % 208.42% 194.04% 148.94% 100.67% 99.59% 93.56% 100.00%
PBT -2,856 -3,408 -776 -10,401 -5,337 -4,614 -6,428 -41.69%
  QoQ % 16.20% -339.18% 92.54% -94.87% -15.68% 28.22% -
  Horiz. % 44.43% 53.02% 12.07% 161.81% 83.03% 71.78% 100.00%
Tax -48 -58 -48 125 41 -8 -4 421.78%
  QoQ % 17.24% -20.83% -138.40% 202.42% 616.66% -100.00% -
  Horiz. % 1,200.00% 1,450.00% 1,200.00% -3,125.00% -1,033.32% 200.00% 100.00%
NP -2,904 -3,466 -824 -10,276 -5,296 -4,622 -6,432 -41.06%
  QoQ % 16.21% -320.63% 91.98% -94.03% -14.58% 28.14% -
  Horiz. % 45.15% 53.89% 12.81% 159.76% 82.34% 71.86% 100.00%
NP to SH -3,214 -3,878 -1,844 -10,108 -4,978 -4,034 -5,580 -30.69%
  QoQ % 17.11% -110.30% 81.76% -103.03% -23.42% 27.71% -
  Horiz. % 57.61% 69.50% 33.05% 181.15% 89.22% 72.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 53,750 50,804 37,160 34,836 29,592 27,448 30,828 44.72%
  QoQ % 5.80% 36.72% 6.67% 17.72% 7.81% -10.96% -
  Horiz. % 174.36% 164.80% 120.54% 113.00% 95.99% 89.04% 100.00%
Net Worth 48,240 50,919 50,250 50,919 56,950 58,959 59,629 -13.14%
  QoQ % -5.26% 1.33% -1.32% -10.59% -3.41% -1.12% -
  Horiz. % 80.90% 85.39% 84.27% 85.39% 95.51% 98.88% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,240 50,919 50,250 50,919 56,950 58,959 59,629 -13.14%
  QoQ % -5.26% 1.33% -1.32% -10.59% -3.41% -1.12% -
  Horiz. % 80.90% 85.39% 84.27% 85.39% 95.51% 98.88% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -5.71 % -7.32 % -2.27 % -41.84 % -21.80 % -20.25 % -26.36 % -63.83%
  QoQ % 21.99% -222.47% 94.57% -91.93% -7.65% 23.18% -
  Horiz. % 21.66% 27.77% 8.61% 158.73% 82.70% 76.82% 100.00%
ROE -6.66 % -7.62 % -3.67 % -19.85 % -8.74 % -6.84 % -9.36 % -20.25%
  QoQ % 12.60% -107.63% 81.51% -127.12% -27.78% 26.92% -
  Horiz. % 71.15% 81.41% 39.21% 212.07% 93.38% 73.08% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.89 70.65 54.23 36.66 36.26 34.07 36.41 62.95%
  QoQ % 7.42% 30.28% 47.93% 1.10% 6.43% -6.43% -
  Horiz. % 208.43% 194.04% 148.94% 100.69% 99.59% 93.57% 100.00%
EPS -4.80 -5.78 -2.76 -15.09 -7.43 -6.02 -8.32 -30.63%
  QoQ % 16.96% -109.42% 81.71% -103.10% -23.42% 27.64% -
  Horiz. % 57.69% 69.47% 33.17% 181.37% 89.30% 72.36% 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 0.7200 0.7600 0.7500 0.7600 0.8500 0.8800 0.8900 -13.14%
  QoQ % -5.26% 1.33% -1.32% -10.59% -3.41% -1.12% -
  Horiz. % 80.90% 85.39% 84.27% 85.39% 95.51% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.89 70.65 54.23 36.66 36.26 34.07 36.41 62.95%
  QoQ % 7.42% 30.28% 47.93% 1.10% 6.43% -6.43% -
  Horiz. % 208.43% 194.04% 148.94% 100.69% 99.59% 93.57% 100.00%
EPS -4.80 -5.78 -2.76 -15.09 -7.43 -6.02 -8.32 -30.63%
  QoQ % 16.96% -109.42% 81.71% -103.10% -23.42% 27.64% -
  Horiz. % 57.69% 69.47% 33.17% 181.37% 89.30% 72.36% 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 0.7200 0.7600 0.7500 0.7600 0.8500 0.8800 0.8900 -13.14%
  QoQ % -5.26% 1.33% -1.32% -10.59% -3.41% -1.12% -
  Horiz. % 80.90% 85.39% 84.27% 85.39% 95.51% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.8850 0.3400 0.2650 0.2850 0.3400 0.3550 0.4650 -
P/RPS 1.17 0.48 0.49 0.78 0.94 1.04 1.28 -5.80%
  QoQ % 143.75% -2.04% -37.18% -17.02% -9.62% -18.75% -
  Horiz. % 91.41% 37.50% 38.28% 60.94% 73.44% 81.25% 100.00%
P/EPS -18.45 -5.87 -9.63 -1.89 -4.58 -5.90 -5.58 121.46%
  QoQ % -214.31% 39.04% -409.52% 58.73% 22.37% -5.73% -
  Horiz. % 330.65% 105.20% 172.58% 33.87% 82.08% 105.73% 100.00%
EY -5.42 -17.02 -10.39 -52.94 -21.86 -16.96 -17.91 -54.83%
  QoQ % 68.16% -63.81% 80.37% -142.18% -28.89% 5.30% -
  Horiz. % 30.26% 95.03% 58.01% 295.59% 122.05% 94.70% 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 1.23 0.45 0.35 0.38 0.40 0.40 0.52 77.25%
  QoQ % 173.33% 28.57% -7.89% -5.00% 0.00% -23.08% -
  Horiz. % 236.54% 86.54% 67.31% 73.08% 76.92% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 1.0700 0.8750 0.2850 0.2700 0.3300 0.3750 0.4500 -
P/RPS 1.41 1.24 0.53 0.74 0.91 1.10 1.24 8.92%
  QoQ % 13.71% 133.96% -28.38% -18.68% -17.27% -11.29% -
  Horiz. % 113.71% 100.00% 42.74% 59.68% 73.39% 88.71% 100.00%
P/EPS -22.30 -15.12 -10.36 -1.79 -4.44 -6.23 -5.40 156.74%
  QoQ % -47.49% -45.95% -478.77% 59.68% 28.73% -15.37% -
  Horiz. % 412.96% 280.00% 191.85% 33.15% 82.22% 115.37% 100.00%
EY -4.48 -6.61 -9.66 -55.88 -22.52 -16.06 -18.51 -61.06%
  QoQ % 32.22% 31.57% 82.71% -148.13% -40.22% 13.24% -
  Horiz. % 24.20% 35.71% 52.19% 301.89% 121.66% 86.76% 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 1.49 1.15 0.38 0.36 0.39 0.43 0.51 103.97%
  QoQ % 29.57% 202.63% 5.56% -7.69% -9.30% -15.69% -
  Horiz. % 292.16% 225.49% 74.51% 70.59% 76.47% 84.31% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers