Highlights

[MERGE] QoQ 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 -     -126.43%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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 5,314 6,099 16,399 17,969 25,860 27,269 23,315 -62.65%
  QoQ % -12.87% -62.81% -8.74% -30.51% -5.17% 16.96% -
  Horiz. % 22.79% 26.16% 70.34% 77.07% 110.92% 116.96% 100.00%
PBT -701 -1,607 1,567 41 856 231 -844 -11.63%
  QoQ % 56.38% -202.55% 3,721.95% -95.21% 270.56% 127.37% -
  Horiz. % 83.06% 190.40% -185.66% -4.86% -101.42% -27.37% 100.00%
Tax -3 -1 -625 -148 -124 -113 -947 -97.84%
  QoQ % -200.00% 99.84% -322.30% -19.35% -9.73% 88.07% -
  Horiz. % 0.32% 0.11% 66.00% 15.63% 13.09% 11.93% 100.00%
NP -704 -1,608 942 -107 732 118 -1,791 -46.31%
  QoQ % 56.22% -270.70% 980.37% -114.62% 520.34% 106.59% -
  Horiz. % 39.31% 89.78% -52.60% 5.97% -40.87% -6.59% 100.00%
NP to SH -622 -1,395 982 -180 681 139 -1,536 -45.23%
  QoQ % 55.41% -242.06% 645.56% -126.43% 389.93% 109.05% -
  Horiz. % 40.49% 90.82% -63.93% 11.72% -44.34% -9.05% 100.00%
Tax Rate - % - % 39.89 % 360.98 % 14.49 % 48.92 % - % -
  QoQ % 0.00% 0.00% -88.95% 2,391.24% -70.38% 0.00% -
  Horiz. % 0.00% 0.00% 81.54% 737.90% 29.62% 100.00% -
Total Cost 6,018 7,707 15,457 18,076 25,128 27,151 25,106 -61.38%
  QoQ % -21.92% -50.14% -14.49% -28.06% -7.45% 8.15% -
  Horiz. % 23.97% 30.70% 61.57% 72.00% 100.09% 108.15% 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 -13.25 % -26.36 % 5.74 % -0.60 % 2.83 % 0.43 % -7.68 % 43.80%
  QoQ % 49.73% -559.23% 1,056.67% -121.20% 558.14% 105.60% -
  Horiz. % 172.53% 343.23% -74.74% 7.81% -36.85% -5.60% 100.00%
ROE -1.05 % -2.34 % 1.61 % -0.30 % 1.13 % 0.23 % -2.58 % -45.05%
  QoQ % 55.13% -245.34% 636.67% -126.55% 391.30% 108.91% -
  Horiz. % 40.70% 90.70% -62.40% 11.63% -43.80% -8.91% 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 7.93 9.10 24.48 26.82 38.60 40.70 34.80 -62.66%
  QoQ % -12.86% -62.83% -8.72% -30.52% -5.16% 16.95% -
  Horiz. % 22.79% 26.15% 70.34% 77.07% 110.92% 116.95% 100.00%
EPS -0.93 -2.08 1.47 -0.27 1.02 0.21 -2.29 -45.13%
  QoQ % 55.29% -241.50% 644.44% -126.47% 385.71% 109.17% -
  Horiz. % 40.61% 90.83% -64.19% 11.79% -44.54% -9.17% 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 - 66,923
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.93 9.10 24.48 26.82 38.60 40.70 34.80 -62.66%
  QoQ % -12.86% -62.83% -8.72% -30.52% -5.16% 16.95% -
  Horiz. % 22.79% 26.15% 70.34% 77.07% 110.92% 116.95% 100.00%
EPS -0.93 -2.08 1.47 -0.27 1.02 0.21 -2.29 -45.13%
  QoQ % 55.29% -241.50% 644.44% -126.47% 385.71% 109.17% -
  Horiz. % 40.61% 90.83% -64.19% 11.79% -44.54% -9.17% 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 4.48 5.11 1.31 1.27 0.62 0.68 1.08 157.94%
  QoQ % -12.33% 290.08% 3.15% 104.84% -8.82% -37.04% -
  Horiz. % 414.81% 473.15% 121.30% 117.59% 57.41% 62.96% 100.00%
P/EPS -38.24 -22.33 21.83 -126.56 23.61 132.55 -16.36 76.03%
  QoQ % -71.25% -202.29% 117.25% -636.04% -82.19% 910.21% -
  Horiz. % 233.74% 136.49% -133.44% 773.59% -144.32% -810.21% 100.00%
EY -2.62 -4.48 4.58 -0.79 4.24 0.75 -6.11 -43.11%
  QoQ % 41.52% -197.82% 679.75% -118.63% 465.33% 112.27% -
  Horiz. % 42.88% 73.32% -74.96% 12.93% -69.39% -12.27% 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 4.73 4.94 1.45 1.17 0.80 0.71 0.91 199.76%
  QoQ % -4.25% 240.69% 23.93% 46.25% 12.68% -21.98% -
  Horiz. % 519.78% 542.86% 159.34% 128.57% 87.91% 78.02% 100.00%
P/EPS -40.39 -21.61 24.22 -117.25 30.50 139.78 -13.74 105.07%
  QoQ % -86.90% -189.22% 120.66% -484.43% -78.18% 1,117.32% -
  Horiz. % 293.96% 157.28% -176.27% 853.35% -221.98% -1,017.32% 100.00%
EY -2.48 -4.63 4.13 -0.85 3.28 0.72 -7.28 -51.19%
  QoQ % 46.44% -212.11% 585.88% -125.91% 355.56% 109.89% -
  Horiz. % 34.07% 63.60% -56.73% 11.68% -45.05% -9.89% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers