Highlights

[MERGE] QoQ 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 -     -271.50%    YoY -     -749.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 14,466 14,585 9,084 6,338 6,809 5,314 6,099 77.57%
  QoQ % -0.82% 60.56% 43.33% -6.92% 28.13% -12.87% -
  Horiz. % 237.19% 239.14% 148.94% 103.92% 111.64% 87.13% 100.00%
PBT -438 -1,511 -194 -6,399 -1,695 -701 -1,607 -57.86%
  QoQ % 71.01% -678.87% 96.97% -277.52% -141.80% 56.38% -
  Horiz. % 27.26% 94.03% 12.07% 398.20% 105.48% 43.62% 100.00%
Tax -6 -17 -12 94 35 -3 -1 229.12%
  QoQ % 64.71% -41.67% -112.77% 168.57% 1,266.67% -200.00% -
  Horiz. % 600.00% 1,700.00% 1,200.00% -9,400.00% -3,500.00% 300.00% 100.00%
NP -444 -1,528 -206 -6,305 -1,660 -704 -1,608 -57.50%
  QoQ % 70.94% -641.75% 96.73% -279.82% -135.80% 56.22% -
  Horiz. % 27.61% 95.02% 12.81% 392.10% 103.23% 43.78% 100.00%
NP to SH -471 -1,479 -461 -6,375 -1,716 -622 -1,395 -51.42%
  QoQ % 68.15% -220.82% 92.77% -271.50% -175.88% 55.41% -
  Horiz. % 33.76% 106.02% 33.05% 456.99% 123.01% 44.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,910 16,113 9,290 12,643 8,469 6,018 7,707 55.07%
  QoQ % -7.47% 73.44% -26.52% 49.29% 40.73% -21.92% -
  Horiz. % 193.46% 209.07% 120.54% 164.05% 109.89% 78.08% 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 -3.07 % -10.48 % -2.27 % -99.48 % -24.38 % -13.25 % -26.36 % -76.06%
  QoQ % 70.71% -361.67% 97.72% -308.04% -84.00% 49.73% -
  Horiz. % 11.65% 39.76% 8.61% 377.39% 92.49% 50.27% 100.00%
ROE -0.98 % -2.90 % -0.92 % -12.52 % -3.01 % -1.05 % -2.34 % -43.93%
  QoQ % 66.21% -215.22% 92.65% -315.95% -186.67% 55.13% -
  Horiz. % 41.88% 123.93% 39.32% 535.04% 128.63% 44.87% 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 21.59 21.77 13.56 9.46 10.16 7.93 9.10 77.61%
  QoQ % -0.83% 60.55% 43.34% -6.89% 28.12% -12.86% -
  Horiz. % 237.25% 239.23% 149.01% 103.96% 111.65% 87.14% 100.00%
EPS -0.70 -2.21 -0.69 -9.51 -2.56 -0.93 -2.08 -51.52%
  QoQ % 68.33% -220.29% 92.74% -271.48% -175.27% 55.29% -
  Horiz. % 33.65% 106.25% 33.17% 457.21% 123.08% 44.71% 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 21.59 21.77 13.56 9.46 10.16 7.93 9.10 77.61%
  QoQ % -0.83% 60.55% 43.34% -6.89% 28.12% -12.86% -
  Horiz. % 237.25% 239.23% 149.01% 103.96% 111.65% 87.14% 100.00%
EPS -0.70 -2.21 -0.69 -9.51 -2.56 -0.93 -2.08 -51.52%
  QoQ % 68.33% -220.29% 92.74% -271.48% -175.27% 55.29% -
  Horiz. % 33.65% 106.25% 33.17% 457.21% 123.08% 44.71% 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 4.10 1.56 1.95 3.01 3.35 4.48 5.11 -13.62%
  QoQ % 162.82% -20.00% -35.22% -10.15% -25.22% -12.33% -
  Horiz. % 80.23% 30.53% 38.16% 58.90% 65.56% 87.67% 100.00%
P/EPS -125.89 -15.40 -38.51 -3.00 -13.28 -38.24 -22.33 215.77%
  QoQ % -717.47% 60.01% -1,183.67% 77.41% 65.27% -71.25% -
  Horiz. % 563.77% 68.97% 172.46% 13.43% 59.47% 171.25% 100.00%
EY -0.79 -6.49 -2.60 -33.39 -7.53 -2.62 -4.48 -68.45%
  QoQ % 87.83% -149.62% 92.21% -343.43% -187.40% 41.52% -
  Horiz. % 17.63% 144.87% 58.04% 745.31% 168.08% 58.48% 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 4.96 4.02 2.10 2.85 3.25 4.73 4.94 0.27%
  QoQ % 23.38% 91.43% -26.32% -12.31% -31.29% -4.25% -
  Horiz. % 100.40% 81.38% 42.51% 57.69% 65.79% 95.75% 100.00%
P/EPS -152.21 -39.64 -41.42 -2.84 -12.88 -40.39 -21.61 266.14%
  QoQ % -283.98% 4.30% -1,358.45% 77.95% 68.11% -86.90% -
  Horiz. % 704.35% 183.43% 191.67% 13.14% 59.60% 186.90% 100.00%
EY -0.66 -2.52 -2.41 -35.24 -7.76 -2.48 -4.63 -72.61%
  QoQ % 73.81% -4.56% 93.16% -354.12% -212.90% 46.44% -
  Horiz. % 14.25% 54.43% 52.05% 761.12% 167.60% 53.56% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers