Highlights

[MERGE] YoY Cumulative 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 -     -44.59%    YoY -     -345.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 23,669 11,413 53,129 - 43,106 53,504 46,621 -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 -1,704 -2,307 1,088 - 2,765 554 900 -
  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 -29 -4 -238 - -258 -220 -46 -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 -1,733 -2,311 850 - 2,507 334 854 -
  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 -1,939 -2,017 820 - 1,949 276 914 -
  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 25,402 13,724 52,279 - 40,599 53,170 45,767 -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 -3.81 % -3.42 % 1.36 % - % 3.27 % 0.49 % 1.73 % -
  YoY % -11.40% -351.47% 0.00% 0.00% 567.35% -71.68% -
  Horiz. % -220.23% -197.69% 78.61% 0.00% 189.02% 28.32% 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 35.33 17.03 79.30 - 64.34 79.86 69.58 -12.29%
  YoY % 107.46% -78.52% 0.00% 0.00% -19.43% 14.77% -
  Horiz. % 50.78% 24.48% 113.97% 0.00% 92.47% 114.77% 100.00%
EPS -2.89 -3.01 1.22 - 2.91 0.41 1.36 -
  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 35.33 17.03 79.30 - 64.34 79.86 69.58 -12.29%
  YoY % 107.46% -78.52% 0.00% 0.00% -19.43% 14.77% -
  Horiz. % 50.78% 24.48% 113.97% 0.00% 92.47% 114.77% 100.00%
EPS -2.89 -3.01 1.22 - 2.91 0.41 1.36 -
  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 0.96 2.08 0.30 0.00 0.58 0.70 0.57 10.61%
  YoY % -53.85% 593.33% 0.00% 0.00% -17.14% 22.81% -
  Horiz. % 168.42% 364.91% 52.63% 0.00% 101.75% 122.81% 100.00%
P/EPS -11.75 -11.79 19.61 0.00 12.72 135.94 29.32 -
  YoY % 0.34% -160.12% 0.00% 0.00% -90.64% 363.64% -
  Horiz. % -40.08% -40.21% 66.88% 0.00% 43.38% 463.64% 100.00%
EY -8.51 -8.48 5.10 0.00 7.86 0.74 3.41 -
  YoY % -0.35% -266.27% 0.00% 0.00% 962.16% -78.30% -
  Horiz. % -249.56% -248.68% 149.56% 0.00% 230.50% 21.70% 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 2.48 2.20 0.39 0.00 0.56 0.68 0.55 33.82%
  YoY % 12.73% 464.10% 0.00% 0.00% -17.65% 23.64% -
  Horiz. % 450.91% 400.00% 70.91% 0.00% 101.82% 123.64% 100.00%
P/EPS -30.23 -12.46 25.33 0.00 12.38 131.09 27.86 -
  YoY % -142.62% -149.19% 0.00% 0.00% -90.56% 370.53% -
  Horiz. % -108.51% -44.72% 90.92% 0.00% 44.44% 470.53% 100.00%
EY -3.31 -8.03 3.95 0.00 8.08 0.76 3.59 -
  YoY % 58.78% -303.29% 0.00% 0.00% 963.16% -78.83% -
  Horiz. % -92.20% -223.68% 110.03% 0.00% 225.07% 21.17% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers