Highlights

[MERGE] QoQ Quarter Result on 2017-09-30 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     55.41%    YoY -     -191.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 9,084 6,338 6,809 5,314 6,099 16,399 17,969 -36.62%
  QoQ % 43.33% -6.92% 28.13% -12.87% -62.81% -8.74% -
  Horiz. % 50.55% 35.27% 37.89% 29.57% 33.94% 91.26% 100.00%
PBT -194 -6,399 -1,695 -701 -1,607 1,567 41 -
  QoQ % 96.97% -277.52% -141.80% 56.38% -202.55% 3,721.95% -
  Horiz. % -473.17% -15,607.32% -4,134.15% -1,709.76% -3,919.51% 3,821.95% 100.00%
Tax -12 94 35 -3 -1 -625 -148 -81.35%
  QoQ % -112.77% 168.57% 1,266.67% -200.00% 99.84% -322.30% -
  Horiz. % 8.11% -63.51% -23.65% 2.03% 0.68% 422.30% 100.00%
NP -206 -6,305 -1,660 -704 -1,608 942 -107 54.94%
  QoQ % 96.73% -279.82% -135.80% 56.22% -270.70% 980.37% -
  Horiz. % 192.52% 5,892.52% 1,551.40% 657.94% 1,502.80% -880.37% 100.00%
NP to SH -461 -6,375 -1,716 -622 -1,395 982 -180 87.51%
  QoQ % 92.77% -271.50% -175.88% 55.41% -242.06% 645.56% -
  Horiz. % 256.11% 3,541.67% 953.33% 345.56% 775.00% -545.56% 100.00%
Tax Rate - % - % - % - % - % 39.89 % 360.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -88.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 11.05% 100.00%
Total Cost 9,290 12,643 8,469 6,018 7,707 15,457 18,076 -35.92%
  QoQ % -26.52% 49.29% 40.73% -21.92% -50.14% -14.49% -
  Horiz. % 51.39% 69.94% 46.85% 33.29% 42.64% 85.51% 100.00%
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.27 % -99.48 % -24.38 % -13.25 % -26.36 % 5.74 % -0.60 % 143.39%
  QoQ % 97.72% -308.04% -84.00% 49.73% -559.23% 1,056.67% -
  Horiz. % 378.33% 16,580.00% 4,063.33% 2,208.33% 4,393.33% -956.67% 100.00%
ROE -0.92 % -12.52 % -3.01 % -1.05 % -2.34 % 1.61 % -0.30 % 111.51%
  QoQ % 92.65% -315.95% -186.67% 55.13% -245.34% 636.67% -
  Horiz. % 306.67% 4,173.33% 1,003.33% 350.00% 780.00% -536.67% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.56 9.46 10.16 7.93 9.10 24.48 26.82 -36.61%
  QoQ % 43.34% -6.89% 28.12% -12.86% -62.83% -8.72% -
  Horiz. % 50.56% 35.27% 37.88% 29.57% 33.93% 91.28% 100.00%
EPS -0.69 -9.51 -2.56 -0.93 -2.08 1.47 -0.27 87.24%
  QoQ % 92.74% -271.48% -175.27% 55.29% -241.50% 644.44% -
  Horiz. % 255.56% 3,522.22% 948.15% 344.44% 770.37% -544.44% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.56 9.46 10.16 7.93 9.10 24.48 26.82 -36.61%
  QoQ % 43.34% -6.89% 28.12% -12.86% -62.83% -8.72% -
  Horiz. % 50.56% 35.27% 37.88% 29.57% 33.93% 91.28% 100.00%
EPS -0.69 -9.51 -2.56 -0.93 -2.08 1.47 -0.27 87.24%
  QoQ % 92.74% -271.48% -175.27% 55.29% -241.50% 644.44% -
  Horiz. % 255.56% 3,522.22% 948.15% 344.44% 770.37% -544.44% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81%
  QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% -
  Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2650 0.2850 0.3400 0.3550 0.4650 0.3200 0.3400 -
P/RPS 1.95 3.01 3.35 4.48 5.11 1.31 1.27 33.20%
  QoQ % -35.22% -10.15% -25.22% -12.33% 290.08% 3.15% -
  Horiz. % 153.54% 237.01% 263.78% 352.76% 402.36% 103.15% 100.00%
P/EPS -38.51 -3.00 -13.28 -38.24 -22.33 21.83 -126.56 -54.86%
  QoQ % -1,183.67% 77.41% 65.27% -71.25% -202.29% 117.25% -
  Horiz. % 30.43% 2.37% 10.49% 30.21% 17.64% -17.25% 100.00%
EY -2.60 -33.39 -7.53 -2.62 -4.48 4.58 -0.79 121.74%
  QoQ % 92.21% -343.43% -187.40% 41.52% -197.82% 679.75% -
  Horiz. % 329.11% 4,226.58% 953.16% 331.65% 567.09% -579.75% 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 0.35 0.38 0.40 0.40 0.52 0.35 0.38 -5.35%
  QoQ % -7.89% -5.00% 0.00% -23.08% 48.57% -7.89% -
  Horiz. % 92.11% 100.00% 105.26% 105.26% 136.84% 92.11% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 -
Price 0.2850 0.2700 0.3300 0.3750 0.4500 0.3550 0.3150 -
P/RPS 2.10 2.85 3.25 4.73 4.94 1.45 1.17 47.85%
  QoQ % -26.32% -12.31% -31.29% -4.25% 240.69% 23.93% -
  Horiz. % 179.49% 243.59% 277.78% 404.27% 422.22% 123.93% 100.00%
P/EPS -41.42 -2.84 -12.88 -40.39 -21.61 24.22 -117.25 -50.12%
  QoQ % -1,358.45% 77.95% 68.11% -86.90% -189.22% 120.66% -
  Horiz. % 35.33% 2.42% 10.99% 34.45% 18.43% -20.66% 100.00%
EY -2.41 -35.24 -7.76 -2.48 -4.63 4.13 -0.85 100.71%
  QoQ % 93.16% -354.12% -212.90% 46.44% -212.11% 585.88% -
  Horiz. % 283.53% 4,145.88% 912.94% 291.76% 544.71% -485.88% 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 0.36 0.39 0.43 0.51 0.39 0.35 5.65%
  QoQ % 5.56% -7.69% -9.30% -15.69% 30.77% 11.43% -
  Horiz. % 108.57% 102.86% 111.43% 122.86% 145.71% 111.43% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers