Highlights

[MERGE] QoQ TTM Result on 2018-09-30 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -9.34%    YoY -     -770.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,473 36,816 27,545 24,560 34,621 45,781 66,327 -23.34%
  QoQ % 20.80% 33.66% 12.15% -29.06% -24.38% -30.98% -
  Horiz. % 67.05% 55.51% 41.53% 37.03% 52.20% 69.02% 100.00%
PBT -8,542 -9,799 -8,989 -10,402 -2,436 -700 857 -
  QoQ % 12.83% -9.01% 13.58% -327.01% -248.00% -181.68% -
  Horiz. % -996.73% -1,143.41% -1,048.89% -1,213.77% -284.25% -81.68% 100.00%
Tax 59 100 114 125 -531 -714 -835 -
  QoQ % -41.00% -12.28% -8.80% 123.54% 25.63% 14.49% -
  Horiz. % -7.07% -11.98% -13.65% -14.97% 63.59% 85.51% 100.00%
NP -8,483 -9,699 -8,875 -10,277 -2,967 -1,414 22 -
  QoQ % 12.54% -9.28% 13.64% -246.38% -109.83% -6,527.27% -
  Horiz. % -38,559.09% -44,086.36% -40,340.91% -46,713.64% -13,486.36% -6,427.27% 100.00%
NP to SH -8,786 -10,031 -9,174 -10,108 -2,688 -1,152 151 -
  QoQ % 12.41% -9.34% 9.24% -276.04% -133.33% -862.91% -
  Horiz. % -5,818.54% -6,643.05% -6,075.50% -6,694.04% -1,780.13% -762.91% 100.00%
Tax Rate - % - % - % - % - % - % 97.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 52,956 46,515 36,420 34,837 37,588 47,195 66,305 -13.88%
  QoQ % 13.85% 27.72% 4.54% -7.32% -20.36% -28.82% -
  Horiz. % 79.87% 70.15% 54.93% 52.54% 56.69% 71.18% 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 0 0 0 0 0 0 0 -
  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 -19.07 % -26.34 % -32.22 % -41.84 % -8.57 % -3.09 % 0.03 % -
  QoQ % 27.60% 18.25% 22.99% -388.21% -177.35% -10,400.00% -
  Horiz. % -63,566.67% -87,800.00% -107,400.02% -139,466.67% -28,566.67% -10,300.00% 100.00%
ROE -18.21 % -19.70 % -18.26 % -19.85 % -4.72 % -1.95 % 0.25 % -
  QoQ % 7.56% -7.89% 8.01% -320.55% -142.05% -880.00% -
  Horiz. % -7,284.00% -7,880.00% -7,304.00% -7,940.00% -1,888.00% -780.00% 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 66.38 54.95 41.11 36.66 51.67 68.33 99.00 -23.34%
  QoQ % 20.80% 33.67% 12.14% -29.05% -24.38% -30.98% -
  Horiz. % 67.05% 55.51% 41.53% 37.03% 52.19% 69.02% 100.00%
EPS -13.11 -14.97 -13.69 -15.09 -4.01 -1.72 0.23 -
  QoQ % 12.42% -9.35% 9.28% -276.31% -133.14% -847.83% -
  Horiz. % -5,700.00% -6,508.70% -5,952.17% -6,560.87% -1,743.48% -747.83% 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 - 66,923
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 66.38 54.95 41.11 36.66 51.67 68.33 99.00 -23.34%
  QoQ % 20.80% 33.67% 12.14% -29.05% -24.38% -30.98% -
  Horiz. % 67.05% 55.51% 41.53% 37.03% 52.19% 69.02% 100.00%
EPS -13.11 -14.97 -13.69 -15.09 -4.01 -1.72 0.23 -
  QoQ % 12.42% -9.35% 9.28% -276.31% -133.14% -847.83% -
  Horiz. % -5,700.00% -6,508.70% -5,952.17% -6,560.87% -1,743.48% -747.83% 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 1.33 0.62 0.64 0.78 0.66 0.52 0.47 99.69%
  QoQ % 114.52% -3.12% -17.95% 18.18% 26.92% 10.64% -
  Horiz. % 282.98% 131.91% 136.17% 165.96% 140.43% 110.64% 100.00%
P/EPS -6.75 -2.27 -1.94 -1.89 -8.47 -20.65 206.32 -
  QoQ % -197.36% -17.01% -2.65% 77.69% 58.98% -110.01% -
  Horiz. % -3.27% -1.10% -0.94% -0.92% -4.11% -10.01% 100.00%
EY -14.82 -44.03 -51.67 -52.94 -11.80 -4.84 0.48 -
  QoQ % 66.34% 14.79% 2.40% -348.64% -143.80% -1,108.33% -
  Horiz. % -3,087.50% -9,172.92% -10,764.58% -11,029.17% -2,458.33% -1,008.33% 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 1.61 1.59 0.69 0.74 0.64 0.55 0.45 133.38%
  QoQ % 1.26% 130.43% -6.76% 15.63% 16.36% 22.22% -
  Horiz. % 357.78% 353.33% 153.33% 164.44% 142.22% 122.22% 100.00%
P/EPS -8.16 -5.84 -2.08 -1.79 -8.23 -21.81 199.67 -
  QoQ % -39.73% -180.77% -16.20% 78.25% 62.27% -110.92% -
  Horiz. % -4.09% -2.92% -1.04% -0.90% -4.12% -10.92% 100.00%
EY -12.26 -17.11 -48.04 -55.88 -12.16 -4.59 0.50 -
  QoQ % 28.35% 64.38% 14.03% -359.54% -164.92% -1,018.00% -
  Horiz. % -2,452.00% -3,422.00% -9,608.00% -11,176.00% -2,432.00% -918.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers