Highlights

[MERGE] QoQ 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 -     -242.06%    YoY -     -1,103.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 6,338 6,809 5,314 6,099 16,399 17,969 25,860 -60.87%
  QoQ % -6.92% 28.13% -12.87% -62.81% -8.74% -30.51% -
  Horiz. % 24.51% 26.33% 20.55% 23.58% 63.41% 69.49% 100.00%
PBT -6,399 -1,695 -701 -1,607 1,567 41 856 -
  QoQ % -277.52% -141.80% 56.38% -202.55% 3,721.95% -95.21% -
  Horiz. % -747.55% -198.01% -81.89% -187.73% 183.06% 4.79% 100.00%
Tax 94 35 -3 -1 -625 -148 -124 -
  QoQ % 168.57% 1,266.67% -200.00% 99.84% -322.30% -19.35% -
  Horiz. % -75.81% -28.23% 2.42% 0.81% 504.03% 119.35% 100.00%
NP -6,305 -1,660 -704 -1,608 942 -107 732 -
  QoQ % -279.82% -135.80% 56.22% -270.70% 980.37% -114.62% -
  Horiz. % -861.34% -226.78% -96.17% -219.67% 128.69% -14.62% 100.00%
NP to SH -6,375 -1,716 -622 -1,395 982 -180 681 -
  QoQ % -271.50% -175.88% 55.41% -242.06% 645.56% -126.43% -
  Horiz. % -936.12% -251.98% -91.34% -204.85% 144.20% -26.43% 100.00%
Tax Rate - % - % - % - % 39.89 % 360.98 % 14.49 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -88.95% 2,391.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 275.29% 2,491.24% 100.00%
Total Cost 12,643 8,469 6,018 7,707 15,457 18,076 25,128 -36.77%
  QoQ % 49.29% 40.73% -21.92% -50.14% -14.49% -28.06% -
  Horiz. % 50.31% 33.70% 23.95% 30.67% 61.51% 71.94% 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 -99.48 % -24.38 % -13.25 % -26.36 % 5.74 % -0.60 % 2.83 % -
  QoQ % -308.04% -84.00% 49.73% -559.23% 1,056.67% -121.20% -
  Horiz. % -3,515.19% -861.48% -468.20% -931.45% 202.83% -21.20% 100.00%
ROE -12.52 % -3.01 % -1.05 % -2.34 % 1.61 % -0.30 % 1.13 % -
  QoQ % -315.95% -186.67% 55.13% -245.34% 636.67% -126.55% -
  Horiz. % -1,107.96% -266.37% -92.92% -207.08% 142.48% -26.55% 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 9.46 10.16 7.93 9.10 24.48 26.82 38.60 -60.87%
  QoQ % -6.89% 28.12% -12.86% -62.83% -8.72% -30.52% -
  Horiz. % 24.51% 26.32% 20.54% 23.58% 63.42% 69.48% 100.00%
EPS -9.51 -2.56 -0.93 -2.08 1.47 -0.27 1.02 -
  QoQ % -271.48% -175.27% 55.29% -241.50% 644.44% -126.47% -
  Horiz. % -932.35% -250.98% -91.18% -203.92% 144.12% -26.47% 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 - 66,923
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.46 10.16 7.93 9.10 24.48 26.82 38.60 -60.87%
  QoQ % -6.89% 28.12% -12.86% -62.83% -8.72% -30.52% -
  Horiz. % 24.51% 26.32% 20.54% 23.58% 63.42% 69.48% 100.00%
EPS -9.51 -2.56 -0.93 -2.08 1.47 -0.27 1.02 -
  QoQ % -271.48% -175.27% 55.29% -241.50% 644.44% -126.47% -
  Horiz. % -932.35% -250.98% -91.18% -203.92% 144.12% -26.47% 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 3.01 3.35 4.48 5.11 1.31 1.27 0.62 186.99%
  QoQ % -10.15% -25.22% -12.33% 290.08% 3.15% 104.84% -
  Horiz. % 485.48% 540.32% 722.58% 824.19% 211.29% 204.84% 100.00%
P/EPS -3.00 -13.28 -38.24 -22.33 21.83 -126.56 23.61 -
  QoQ % 77.41% 65.27% -71.25% -202.29% 117.25% -636.04% -
  Horiz. % -12.71% -56.25% -161.97% -94.58% 92.46% -536.04% 100.00%
EY -33.39 -7.53 -2.62 -4.48 4.58 -0.79 4.24 -
  QoQ % -343.43% -187.40% 41.52% -197.82% 679.75% -118.63% -
  Horiz. % -787.50% -177.59% -61.79% -105.66% 108.02% -18.63% 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 2.85 3.25 4.73 4.94 1.45 1.17 0.80 133.44%
  QoQ % -12.31% -31.29% -4.25% 240.69% 23.93% 46.25% -
  Horiz. % 356.25% 406.25% 591.25% 617.50% 181.25% 146.25% 100.00%
P/EPS -2.84 -12.88 -40.39 -21.61 24.22 -117.25 30.50 -
  QoQ % 77.95% 68.11% -86.90% -189.22% 120.66% -484.43% -
  Horiz. % -9.31% -42.23% -132.43% -70.85% 79.41% -384.43% 100.00%
EY -35.24 -7.76 -2.48 -4.63 4.13 -0.85 3.28 -
  QoQ % -354.12% -212.90% 46.44% -212.11% 585.88% -125.91% -
  Horiz. % -1,074.39% -236.59% -75.61% -141.16% 125.91% -25.91% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers