Highlights

[MERGE] YoY Annualized Quarter 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 -     -110.30%    YoY -     3.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Revenue 47,338 22,826 106,258 - 86,212 107,008 93,242 -12.29%
  YoY % 107.39% -78.52% 0.00% 0.00% -19.43% 14.76% -
  Horiz. % 50.77% 24.48% 113.96% 0.00% 92.46% 114.76% 100.00%
PBT -3,408 -4,614 2,176 - 5,530 1,108 1,800 -
  YoY % 26.14% -312.04% 0.00% 0.00% 399.10% -38.44% -
  Horiz. % -189.33% -256.33% 120.89% 0.00% 307.22% 61.56% 100.00%
Tax -58 -8 -476 - -516 -440 -92 -8.54%
  YoY % -625.00% 98.32% 0.00% 0.00% -17.27% -378.26% -
  Horiz. % 63.04% 8.70% 517.39% 0.00% 560.87% 478.26% 100.00%
NP -3,466 -4,622 1,700 - 5,014 668 1,708 -
  YoY % 25.01% -371.88% 0.00% 0.00% 650.60% -60.89% -
  Horiz. % -202.93% -270.61% 99.53% 0.00% 293.56% 39.11% 100.00%
NP to SH -3,878 -4,034 1,640 - 3,898 552 1,828 -
  YoY % 3.87% -345.98% 0.00% 0.00% 606.16% -69.80% -
  Horiz. % -212.14% -220.68% 89.72% 0.00% 213.24% 30.20% 100.00%
Tax Rate - % - % 21.88 % - % 9.33 % 39.71 % 5.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -76.50% 677.10% -
  Horiz. % 0.00% 0.00% 428.18% 0.00% 182.58% 777.10% 100.00%
Total Cost 50,804 27,448 104,558 - 81,198 106,340 91,534 -10.76%
  YoY % 85.09% -73.75% 0.00% 0.00% -23.64% 16.18% -
  Horiz. % 55.50% 29.99% 114.23% 0.00% 88.71% 116.18% 100.00%
Net Worth 50,919 58,959 60,299 - 59,629 56,279 52,930 -0.75%
  YoY % -13.64% -2.22% 0.00% 0.00% 5.95% 6.33% -
  Horiz. % 96.20% 111.39% 113.92% 0.00% 112.66% 106.33% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 50,919 58,959 60,299 - 59,629 56,279 52,930 -0.75%
  YoY % -13.64% -2.22% 0.00% 0.00% 5.95% 6.33% -
  Horiz. % 96.20% 111.39% 113.92% 0.00% 112.66% 106.33% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 -
  YoY % 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
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -7.32 % -20.25 % 1.60 % - % 5.82 % 0.62 % 1.83 % -
  YoY % 63.85% -1,365.62% 0.00% 0.00% 838.71% -66.12% -
  Horiz. % -400.00% -1,106.56% 87.43% 0.00% 318.03% 33.88% 100.00%
ROE -7.62 % -6.84 % 2.72 % - % 6.54 % 0.98 % 3.45 % -
  YoY % -11.40% -351.47% 0.00% 0.00% 567.35% -71.59% -
  Horiz. % -220.87% -198.26% 78.84% 0.00% 189.57% 28.41% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
RPS 70.65 34.07 158.59 - 128.67 159.71 139.17 -12.29%
  YoY % 107.37% -78.52% 0.00% 0.00% -19.44% 14.76% -
  Horiz. % 50.77% 24.48% 113.95% 0.00% 92.46% 114.76% 100.00%
EPS -5.78 -6.02 2.44 - 5.82 0.82 2.72 -
  YoY % 3.99% -346.72% 0.00% 0.00% 609.76% -69.85% -
  Horiz. % -212.50% -221.32% 89.71% 0.00% 213.97% 30.15% 100.00%
DPS 0.00 0.00 0.00 - 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.8800 0.9000 - 0.8900 0.8400 0.7900 -0.75%
  YoY % -13.64% -2.22% 0.00% 0.00% 5.95% 6.33% -
  Horiz. % 96.20% 111.39% 113.92% 0.00% 112.66% 106.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
RPS 70.65 34.07 158.59 - 128.67 159.71 139.17 -12.29%
  YoY % 107.37% -78.52% 0.00% 0.00% -19.44% 14.76% -
  Horiz. % 50.77% 24.48% 113.95% 0.00% 92.46% 114.76% 100.00%
EPS -5.78 -6.02 2.44 - 5.82 0.82 2.72 -
  YoY % 3.99% -346.72% 0.00% 0.00% 609.76% -69.85% -
  Horiz. % -212.50% -221.32% 89.71% 0.00% 213.97% 30.15% 100.00%
DPS 0.00 0.00 0.00 - 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7600 0.8800 0.9000 - 0.8900 0.8400 0.7900 -0.75%
  YoY % -13.64% -2.22% 0.00% 0.00% 5.95% 6.33% -
  Horiz. % 96.20% 111.39% 113.92% 0.00% 112.66% 106.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 -
Price 0.3400 0.3550 0.2400 0.3550 0.3700 0.5600 0.4000 -
P/RPS 0.48 1.04 0.15 0.00 0.29 0.35 0.29 10.24%
  YoY % -53.85% 593.33% 0.00% 0.00% -17.14% 20.69% -
  Horiz. % 165.52% 358.62% 51.72% 0.00% 100.00% 120.69% 100.00%
P/EPS -5.87 -5.90 9.80 0.00 6.36 67.97 14.66 -
  YoY % 0.51% -160.20% 0.00% 0.00% -90.64% 363.64% -
  Horiz. % -40.04% -40.25% 66.85% 0.00% 43.38% 463.64% 100.00%
EY -17.02 -16.96 10.20 0.00 15.72 1.47 6.82 -
  YoY % -0.35% -266.27% 0.00% 0.00% 969.39% -78.45% -
  Horiz. % -249.56% -248.68% 149.56% 0.00% 230.50% 21.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.40 0.27 0.00 0.42 0.67 0.51 -2.39%
  YoY % 12.50% 48.15% 0.00% 0.00% -37.31% 31.37% -
  Horiz. % 88.24% 78.43% 52.94% 0.00% 82.35% 131.37% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Date 29/11/18 21/11/17 22/11/16 - 15/09/15 25/09/14 19/09/13 -
Price 0.8750 0.3750 0.3100 0.0000 0.3600 0.5400 0.3800 -
P/RPS 1.24 1.10 0.20 0.00 0.28 0.34 0.27 34.30%
  YoY % 12.73% 450.00% 0.00% 0.00% -17.65% 25.93% -
  Horiz. % 459.26% 407.41% 74.07% 0.00% 103.70% 125.93% 100.00%
P/EPS -15.12 -6.23 12.66 0.00 6.19 65.54 13.93 -
  YoY % -142.70% -149.21% 0.00% 0.00% -90.56% 370.50% -
  Horiz. % -108.54% -44.72% 90.88% 0.00% 44.44% 470.50% 100.00%
EY -6.61 -16.06 7.90 0.00 16.16 1.53 7.18 -
  YoY % 58.84% -303.29% 0.00% 0.00% 956.21% -78.69% -
  Horiz. % -92.06% -223.68% 110.03% 0.00% 225.07% 21.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 0.43 0.34 0.00 0.40 0.64 0.48 18.41%
  YoY % 167.44% 26.47% 0.00% 0.00% -37.50% 33.33% -
  Horiz. % 239.58% 89.58% 70.83% 0.00% 83.33% 133.33% 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  180  491  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.755+0.17 
 IRIS 0.17+0.005 
 ECONBHD-WA 0.30+0.11 
 WCT-WE 0.13+0.055 
 SAPNRG 0.32+0.01 
 ARMADA 0.195+0.005 
 GADANG 0.835+0.12 
 MRCB 1.05+0.09 
Partners & Brokers