Highlights

[MERGE] YoY Quarter Result on 2015-07-31 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 15-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     - %    YoY -     311.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 5,314 25,860 - 15,860 36,084 28,096 24,431 -25.55%
  YoY % -79.45% 0.00% 0.00% -56.05% 28.43% 15.00% -
  Horiz. % 21.75% 105.85% 0.00% 64.92% 147.70% 115.00% 100.00%
PBT -701 856 - 925 144 436 603 -
  YoY % -181.89% 0.00% 0.00% 542.36% -66.97% -27.69% -
  Horiz. % -116.25% 141.96% 0.00% 153.40% 23.88% 72.31% 100.00%
Tax -3 -124 - -123 -95 -22 -52 -42.41%
  YoY % 97.58% 0.00% 0.00% -29.47% -331.82% 57.69% -
  Horiz. % 5.77% 238.46% 0.00% 236.54% 182.69% 42.31% 100.00%
NP -704 732 - 802 49 414 551 -
  YoY % -196.17% 0.00% 0.00% 1,536.73% -88.16% -24.86% -
  Horiz. % -127.77% 132.85% 0.00% 145.55% 8.89% 75.14% 100.00%
NP to SH -622 681 - 929 226 312 551 -
  YoY % -191.34% 0.00% 0.00% 311.06% -27.56% -43.38% -
  Horiz. % -112.89% 123.59% 0.00% 168.60% 41.02% 56.62% 100.00%
Tax Rate - % 14.49 % - % 13.30 % 65.97 % 5.05 % 8.62 % -
  YoY % 0.00% 0.00% 0.00% -79.84% 1,206.34% -41.42% -
  Horiz. % 0.00% 168.10% 0.00% 154.29% 765.31% 58.58% 100.00%
Total Cost 6,018 25,128 - 15,058 36,035 27,682 23,880 -23.40%
  YoY % -76.05% 0.00% 0.00% -58.21% 30.17% 15.92% -
  Horiz. % 25.20% 105.23% 0.00% 63.06% 150.90% 115.92% 100.00%
Net Worth 58,959 60,299 - 59,629 56,279 52,930 49,052 3.62%
  YoY % -2.22% 0.00% 0.00% 5.95% 6.33% 7.90% -
  Horiz. % 120.20% 122.93% 0.00% 121.56% 114.73% 107.90% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 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
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 58,959 60,299 - 59,629 56,279 52,930 49,052 3.62%
  YoY % -2.22% 0.00% 0.00% 5.95% 6.33% 7.90% -
  Horiz. % 120.20% 122.93% 0.00% 121.56% 114.73% 107.90% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,195 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.29% -
  Horiz. % 99.71% 99.71% 99.71% 99.71% 99.71% 99.71% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -13.25 % 2.83 % - % 5.06 % 0.14 % 1.47 % 2.26 % -
  YoY % -568.20% 0.00% 0.00% 3,514.29% -90.48% -34.96% -
  Horiz. % -586.28% 125.22% 0.00% 223.89% 6.19% 65.04% 100.00%
ROE -1.05 % 1.13 % - % 1.56 % 0.40 % 0.59 % 1.12 % -
  YoY % -192.92% 0.00% 0.00% 290.00% -32.20% -47.32% -
  Horiz. % -93.75% 100.89% 0.00% 139.29% 35.71% 52.68% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.93 38.60 - 23.67 53.86 41.93 36.36 -25.51%
  YoY % -79.46% 0.00% 0.00% -56.05% 28.45% 15.32% -
  Horiz. % 21.81% 106.16% 0.00% 65.10% 148.13% 115.32% 100.00%
EPS -0.93 1.02 - 1.39 0.34 0.47 0.82 -
  YoY % -191.18% 0.00% 0.00% 308.82% -27.66% -42.68% -
  Horiz. % -113.41% 124.39% 0.00% 169.51% 41.46% 57.32% 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 0.8800 0.9000 - 0.8900 0.8400 0.7900 0.7300 3.68%
  YoY % -2.22% 0.00% 0.00% 5.95% 6.33% 8.22% -
  Horiz. % 120.55% 123.29% 0.00% 121.92% 115.07% 108.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.93 38.60 - 23.67 53.86 41.93 36.46 -25.55%
  YoY % -79.46% 0.00% 0.00% -56.05% 28.45% 15.00% -
  Horiz. % 21.75% 105.87% 0.00% 64.92% 147.72% 115.00% 100.00%
EPS -0.93 1.02 - 1.39 0.34 0.47 0.82 -
  YoY % -191.18% 0.00% 0.00% 308.82% -27.66% -42.68% -
  Horiz. % -113.41% 124.39% 0.00% 169.51% 41.46% 57.32% 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 0.8800 0.9000 - 0.8900 0.8400 0.7900 0.7321 3.62%
  YoY % -2.22% 0.00% 0.00% 5.95% 6.33% 7.91% -
  Horiz. % 120.20% 122.93% 0.00% 121.57% 114.74% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 29/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.3550 0.2400 0.3550 0.3700 0.5600 0.4000 0.2900 -
P/RPS 4.48 0.62 0.00 1.56 1.04 0.95 0.80 39.55%
  YoY % 622.58% 0.00% 0.00% 50.00% 9.47% 18.75% -
  Horiz. % 560.00% 77.50% 0.00% 195.00% 130.00% 118.75% 100.00%
P/EPS -38.24 23.61 0.00 26.68 166.02 85.90 35.37 -
  YoY % -261.97% 0.00% 0.00% -83.93% 93.27% 142.86% -
  Horiz. % -108.11% 66.75% 0.00% 75.43% 469.38% 242.86% 100.00%
EY -2.62 4.24 0.00 3.75 0.60 1.16 2.83 -
  YoY % -161.79% 0.00% 0.00% 525.00% -48.28% -59.01% -
  Horiz. % -92.58% 149.82% 0.00% 132.51% 21.20% 40.99% 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 0.40 0.27 0.00 0.42 0.67 0.51 0.40 -
  YoY % 48.15% 0.00% 0.00% -37.31% 31.37% 27.50% -
  Horiz. % 100.00% 67.50% 0.00% 105.00% 167.50% 127.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 21/11/17 22/11/16 - 15/09/15 25/09/14 19/09/13 20/09/12 -
Price 0.3750 0.3100 0.0000 0.3600 0.5400 0.3800 0.3100 -
P/RPS 4.73 0.80 0.00 1.52 1.00 0.91 0.85 39.38%
  YoY % 491.25% 0.00% 0.00% 52.00% 9.89% 7.06% -
  Horiz. % 556.47% 94.12% 0.00% 178.82% 117.65% 107.06% 100.00%
P/EPS -40.39 30.50 0.00 25.96 160.09 81.60 37.80 -
  YoY % -232.43% 0.00% 0.00% -83.78% 96.19% 115.87% -
  Horiz. % -106.85% 80.69% 0.00% 68.68% 423.52% 215.87% 100.00%
EY -2.48 3.28 0.00 3.85 0.62 1.23 2.65 -
  YoY % -175.61% 0.00% 0.00% 520.97% -49.59% -53.58% -
  Horiz. % -93.58% 123.77% 0.00% 145.28% 23.40% 46.42% 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 0.43 0.34 0.00 0.40 0.64 0.48 0.42 0.46%
  YoY % 26.47% 0.00% 0.00% -37.50% 33.33% 14.29% -
  Horiz. % 102.38% 80.95% 0.00% 95.24% 152.38% 114.29% 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.
 


 

121  205  426  1451 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.07-0.01 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers