Highlights

[MERGE] YoY 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?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 CAGR
Revenue 36,816 45,781 73,957 43,106 43,106 128,937 87,927 -15.50%
  YoY % -19.58% -38.10% 71.57% 0.00% -66.57% 46.64% -
  Horiz. % 41.87% 52.07% 84.11% 49.02% 49.02% 146.64% 100.00%
PBT -9,799 -700 2,239 2,765 2,765 5,313 4,178 -
  YoY % -1,299.86% -131.26% -19.02% 0.00% -47.96% 27.17% -
  Horiz. % -234.54% -16.75% 53.59% 66.18% 66.18% 127.17% 100.00%
Tax 100 -714 -692 -258 -258 -1,935 -397 -
  YoY % 114.01% -3.18% -168.22% 0.00% 86.67% -387.41% -
  Horiz. % -25.19% 179.85% 174.31% 64.99% 64.99% 487.41% 100.00%
NP -9,699 -1,414 1,547 2,507 2,507 3,378 3,781 -
  YoY % -585.93% -191.40% -38.29% 0.00% -25.78% -10.66% -
  Horiz. % -256.52% -37.40% 40.92% 66.31% 66.31% 89.34% 100.00%
NP to SH -10,031 -1,152 1,460 1,949 1,949 3,154 3,840 -
  YoY % -770.75% -178.90% -25.09% 0.00% -38.21% -17.86% -
  Horiz. % -261.22% -30.00% 38.02% 50.76% 50.76% 82.14% 100.00%
Tax Rate - % - % 30.91 % 9.33 % 9.33 % 36.42 % 9.50 % -
  YoY % 0.00% 0.00% 231.30% 0.00% -74.38% 283.37% -
  Horiz. % 0.00% 0.00% 325.37% 98.21% 98.21% 383.37% 100.00%
Total Cost 46,515 47,195 72,410 40,599 40,599 125,559 84,146 -10.83%
  YoY % -1.44% -34.82% 78.35% 0.00% -67.67% 49.22% -
  Horiz. % 55.28% 56.09% 86.05% 48.25% 48.25% 149.22% 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 0 0 0 0 0 0 0 -
  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 -26.34 % -3.09 % 2.09 % 5.82 % 5.82 % 2.62 % 4.30 % -
  YoY % -752.43% -247.85% -64.09% 0.00% 122.14% -39.07% -
  Horiz. % -612.56% -71.86% 48.60% 135.35% 135.35% 60.93% 100.00%
ROE -19.70 % -1.95 % 2.42 % - % 3.27 % 5.60 % 7.25 % -
  YoY % -910.26% -180.58% 0.00% 0.00% -41.61% -22.76% -
  Horiz. % -271.72% -26.90% 33.38% 0.00% 45.10% 77.24% 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 54.95 68.33 110.38 64.34 64.34 192.44 131.23 -15.50%
  YoY % -19.58% -38.10% 71.56% 0.00% -66.57% 46.64% -
  Horiz. % 41.87% 52.07% 84.11% 49.03% 49.03% 146.64% 100.00%
EPS -14.97 -1.72 2.18 2.91 2.91 4.71 5.73 -
  YoY % -770.35% -178.90% -25.09% 0.00% -38.22% -17.80% -
  Horiz. % -261.26% -30.02% 38.05% 50.79% 50.79% 82.20% 100.00%
DPS 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. % - - - - - - -
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 54.95 68.33 110.38 64.34 64.34 192.44 131.23 -15.50%
  YoY % -19.58% -38.10% 71.56% 0.00% -66.57% 46.64% -
  Horiz. % 41.87% 52.07% 84.11% 49.03% 49.03% 146.64% 100.00%
EPS -14.97 -1.72 2.18 2.91 2.91 4.71 5.73 -
  YoY % -770.35% -178.90% -25.09% 0.00% -38.22% -17.80% -
  Horiz. % -261.26% -30.02% 38.05% 50.79% 50.79% 82.20% 100.00%
DPS 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. % - - - - - - -
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 0.62 0.52 0.22 0.55 0.58 0.29 0.30 15.08%
  YoY % 19.23% 136.36% -60.00% -5.17% 100.00% -3.33% -
  Horiz. % 206.67% 173.33% 73.33% 183.33% 193.33% 96.67% 100.00%
P/EPS -2.27 -20.65 11.01 12.20 12.72 11.90 6.98 -
  YoY % 89.01% -287.56% -9.75% -4.09% 6.89% 70.49% -
  Horiz. % -32.52% -295.85% 157.74% 174.79% 182.23% 170.49% 100.00%
EY -44.03 -4.84 9.08 8.19 7.86 8.41 14.33 -
  YoY % -809.71% -153.30% 10.87% 4.20% -6.54% -41.31% -
  Horiz. % -307.26% -33.78% 63.36% 57.15% 54.85% 58.69% 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 - - 25/09/14 19/09/13 -
Price 0.8750 0.3750 0.3100 0.0000 0.0000 0.5400 0.3800 -
P/RPS 1.59 0.55 0.28 0.00 0.00 0.28 0.29 38.98%
  YoY % 189.09% 96.43% 0.00% 0.00% 0.00% -3.45% -
  Horiz. % 548.28% 189.66% 96.55% 0.00% 0.00% 96.55% 100.00%
P/EPS -5.84 -21.81 14.23 0.00 0.00 11.47 6.63 -
  YoY % 73.22% -253.27% 0.00% 0.00% 0.00% 73.00% -
  Horiz. % -88.08% -328.96% 214.63% 0.00% 0.00% 173.00% 100.00%
EY -17.11 -4.59 7.03 0.00 0.00 8.72 15.08 -
  YoY % -272.77% -165.29% 0.00% 0.00% 0.00% -42.18% -
  Horiz. % -113.46% -30.44% 46.62% 0.00% 0.00% 57.82% 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 0.00 0.64 0.48 18.41%
  YoY % 167.44% 26.47% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 239.58% 89.58% 70.83% 0.00% 0.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers