Highlights

[MERGE] YoY Quarter Result on 2014-07-31 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     352.00%    YoY -     -27.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 25,860 - 15,860 36,084 28,096 24,431 25,575 0.21%
  YoY % 0.00% 0.00% -56.05% 28.43% 15.00% -4.47% -
  Horiz. % 101.11% 0.00% 62.01% 141.09% 109.86% 95.53% 100.00%
PBT 856 - 925 144 436 603 452 13.14%
  YoY % 0.00% 0.00% 542.36% -66.97% -27.69% 33.41% -
  Horiz. % 189.38% 0.00% 204.65% 31.86% 96.46% 133.41% 100.00%
Tax -124 - -123 -95 -22 -52 -248 -12.54%
  YoY % 0.00% 0.00% -29.47% -331.82% 57.69% 79.03% -
  Horiz. % 50.00% 0.00% 49.60% 38.31% 8.87% 20.97% 100.00%
NP 732 - 802 49 414 551 204 28.02%
  YoY % 0.00% 0.00% 1,536.73% -88.16% -24.86% 170.10% -
  Horiz. % 358.82% 0.00% 393.14% 24.02% 202.94% 270.10% 100.00%
NP to SH 681 - 929 226 312 551 204 26.24%
  YoY % 0.00% 0.00% 311.06% -27.56% -43.38% 170.10% -
  Horiz. % 333.82% 0.00% 455.39% 110.78% 152.94% 270.10% 100.00%
Tax Rate 14.49 % - % 13.30 % 65.97 % 5.05 % 8.62 % 54.87 % -22.70%
  YoY % 0.00% 0.00% -79.84% 1,206.34% -41.42% -84.29% -
  Horiz. % 26.41% 0.00% 24.24% 120.23% 9.20% 15.71% 100.00%
Total Cost 25,128 - 15,058 36,035 27,682 23,880 25,371 -0.19%
  YoY % 0.00% 0.00% -58.21% 30.17% 15.92% -5.88% -
  Horiz. % 99.04% 0.00% 59.35% 142.03% 109.11% 94.12% 100.00%
Net Worth 60,299 - 59,629 56,279 52,930 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
Dividend
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 60,299 - 59,629 56,279 52,930 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,195 67,999 -0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.29% -1.18% -
  Horiz. % 98.53% 98.53% 98.53% 98.53% 98.53% 98.82% 100.00%
Ratio Analysis
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 2.83 % - % 5.06 % 0.14 % 1.47 % 2.26 % 0.80 % 27.67%
  YoY % 0.00% 0.00% 3,514.29% -90.48% -34.96% 182.50% -
  Horiz. % 353.75% 0.00% 632.50% 17.50% 183.75% 282.50% 100.00%
ROE 1.13 % - % 1.56 % 0.40 % 0.59 % 1.12 % 0.43 % 20.54%
  YoY % 0.00% 0.00% 290.00% -32.20% -47.32% 160.47% -
  Horiz. % 262.79% 0.00% 362.79% 93.02% 137.21% 260.47% 100.00%
Per Share
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 38.60 - 23.67 53.86 41.93 36.36 37.61 0.50%
  YoY % 0.00% 0.00% -56.05% 28.45% 15.32% -3.32% -
  Horiz. % 102.63% 0.00% 62.94% 143.21% 111.49% 96.68% 100.00%
EPS 1.02 - 1.39 0.34 0.47 0.82 0.30 26.69%
  YoY % 0.00% 0.00% 308.82% -27.66% -42.68% 173.33% -
  Horiz. % 340.00% 0.00% 463.33% 113.33% 156.67% 273.33% 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 0.9000 - 0.8900 0.8400 0.7900 0.7300 0.6900 5.27%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.22% 5.80% -
  Horiz. % 130.43% 0.00% 128.99% 121.74% 114.49% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 38.60 - 23.67 53.86 41.93 36.46 38.17 0.22%
  YoY % 0.00% 0.00% -56.05% 28.45% 15.00% -4.48% -
  Horiz. % 101.13% 0.00% 62.01% 141.11% 109.85% 95.52% 100.00%
EPS 1.02 - 1.39 0.34 0.47 0.82 0.30 26.69%
  YoY % 0.00% 0.00% 308.82% -27.66% -42.68% 173.33% -
  Horiz. % 340.00% 0.00% 463.33% 113.33% 156.67% 273.33% 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 0.9000 - 0.8900 0.8400 0.7900 0.7321 0.7003 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.91% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.2400 0.3550 0.3700 0.5600 0.4000 0.2900 0.3000 -
P/RPS 0.62 0.00 1.56 1.04 0.95 0.80 0.80 -4.81%
  YoY % 0.00% 0.00% 50.00% 9.47% 18.75% 0.00% -
  Horiz. % 77.50% 0.00% 195.00% 130.00% 118.75% 100.00% 100.00%
P/EPS 23.61 0.00 26.68 166.02 85.90 35.37 100.00 -24.35%
  YoY % 0.00% 0.00% -83.93% 93.27% 142.86% -64.63% -
  Horiz. % 23.61% 0.00% 26.68% 166.02% 85.90% 35.37% 100.00%
EY 4.24 0.00 3.75 0.60 1.16 2.83 1.00 32.22%
  YoY % 0.00% 0.00% 525.00% -48.28% -59.01% 183.00% -
  Horiz. % 424.00% 0.00% 375.00% 60.00% 116.00% 283.00% 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 0.27 0.00 0.42 0.67 0.51 0.40 0.43 -8.60%
  YoY % 0.00% 0.00% -37.31% 31.37% 27.50% -6.98% -
  Horiz. % 62.79% 0.00% 97.67% 155.81% 118.60% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 22/11/16 - 15/09/15 25/09/14 19/09/13 20/09/12 21/09/11 -
Price 0.3100 0.0000 0.3600 0.5400 0.3800 0.3100 0.2500 -
P/RPS 0.80 0.00 1.52 1.00 0.91 0.85 0.66 3.79%
  YoY % 0.00% 0.00% 52.00% 9.89% 7.06% 28.79% -
  Horiz. % 121.21% 0.00% 230.30% 151.52% 137.88% 128.79% 100.00%
P/EPS 30.50 0.00 25.96 160.09 81.60 37.80 83.33 -17.66%
  YoY % 0.00% 0.00% -83.78% 96.19% 115.87% -54.64% -
  Horiz. % 36.60% 0.00% 31.15% 192.12% 97.92% 45.36% 100.00%
EY 3.28 0.00 3.85 0.62 1.23 2.65 1.20 21.46%
  YoY % 0.00% 0.00% 520.97% -49.59% -53.58% 120.83% -
  Horiz. % 273.33% 0.00% 320.83% 51.67% 102.50% 220.83% 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 0.34 0.00 0.40 0.64 0.48 0.42 0.36 -1.10%
  YoY % 0.00% 0.00% -37.50% 33.33% 14.29% 16.67% -
  Horiz. % 94.44% 0.00% 111.11% 177.78% 133.33% 116.67% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers