Highlights

[MERGE] YoY TTM Result on 2013-07-31 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 19-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     -5.86%    YoY -     21.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 43,106 43,106 128,937 87,927 169,718 64,324 30,399 6.99%
  YoY % 0.00% -66.57% 46.64% -48.19% 163.85% 111.60% -
  Horiz. % 141.80% 141.80% 424.15% 289.24% 558.30% 211.60% 100.00%
PBT 2,765 2,765 5,313 4,178 3,848 1,230 -4,633 -
  YoY % 0.00% -47.96% 27.17% 8.58% 212.85% 126.55% -
  Horiz. % -59.68% -59.68% -114.68% -90.18% -83.06% -26.55% 100.00%
Tax -258 -258 -1,935 -397 -697 -376 -126 14.87%
  YoY % 0.00% 86.67% -387.41% 43.04% -85.37% -198.41% -
  Horiz. % 204.76% 204.76% 1,535.71% 315.08% 553.17% 298.41% 100.00%
NP 2,507 2,507 3,378 3,781 3,151 854 -4,759 -
  YoY % 0.00% -25.78% -10.66% 19.99% 268.97% 117.94% -
  Horiz. % -52.68% -52.68% -70.98% -79.45% -66.21% -17.94% 100.00%
NP to SH 1,949 1,949 3,154 3,840 3,151 854 -4,759 -
  YoY % 0.00% -38.21% -17.86% 21.87% 268.97% 117.94% -
  Horiz. % -40.95% -40.95% -66.27% -80.69% -66.21% -17.94% 100.00%
Tax Rate 9.33 % 9.33 % 36.42 % 9.50 % 18.11 % 30.57 % - % -
  YoY % 0.00% -74.38% 283.37% -47.54% -40.76% 0.00% -
  Horiz. % 30.52% 30.52% 119.14% 31.08% 59.24% 100.00% -
Total Cost 40,599 40,599 125,559 84,146 166,567 63,470 35,158 2.82%
  YoY % 0.00% -67.67% 49.22% -49.48% 162.43% 80.53% -
  Horiz. % 115.48% 115.48% 357.13% 239.34% 473.77% 180.53% 100.00%
Net Worth - 59,629 56,279 52,930 49,052 46,919 45,224 -
  YoY % 0.00% 5.95% 6.33% 7.90% 4.54% 3.75% -
  Horiz. % 0.00% 131.85% 124.44% 117.04% 108.46% 103.75% 100.00%
Dividend
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth - 59,629 56,279 52,930 49,052 46,919 45,224 -
  YoY % 0.00% 5.95% 6.33% 7.90% 4.54% 3.75% -
  Horiz. % 0.00% 131.85% 124.44% 117.04% 108.46% 103.75% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,195 67,999 67,499 -0.14%
  YoY % 0.00% 0.00% 0.00% -0.29% -1.18% 0.74% -
  Horiz. % 99.26% 99.26% 99.26% 99.26% 99.55% 100.74% 100.00%
Ratio Analysis
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 5.82 % 5.82 % 2.62 % 4.30 % 1.86 % 1.33 % -15.66 % -
  YoY % 0.00% 122.14% -39.07% 131.18% 39.85% 108.49% -
  Horiz. % -37.16% -37.16% -16.73% -27.46% -11.88% -8.49% 100.00%
ROE - % 3.27 % 5.60 % 7.25 % 6.42 % 1.82 % -10.52 % -
  YoY % 0.00% -41.61% -22.76% 12.93% 252.75% 117.30% -
  Horiz. % 0.00% -31.08% -53.23% -68.92% -61.03% -17.30% 100.00%
Per Share
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 64.34 64.34 192.44 131.23 252.57 94.59 45.04 7.14%
  YoY % 0.00% -66.57% 46.64% -48.04% 167.02% 110.01% -
  Horiz. % 142.85% 142.85% 427.26% 291.36% 560.77% 210.01% 100.00%
EPS 2.91 2.91 4.71 5.73 4.69 1.26 -7.05 -
  YoY % 0.00% -38.22% -17.80% 22.17% 272.22% 117.87% -
  Horiz. % -41.28% -41.28% -66.81% -81.28% -66.52% -17.87% 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 - 0.8900 0.8400 0.7900 0.7300 0.6900 0.6700 -
  YoY % 0.00% 5.95% 6.33% 8.22% 5.80% 2.99% -
  Horiz. % 0.00% 132.84% 125.37% 117.91% 108.96% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 64.34 64.34 192.44 131.23 253.31 96.01 45.37 6.99%
  YoY % 0.00% -66.57% 46.64% -48.19% 163.84% 111.62% -
  Horiz. % 141.81% 141.81% 424.16% 289.24% 558.32% 211.62% 100.00%
EPS 2.91 2.91 4.71 5.73 4.70 1.27 -7.10 -
  YoY % 0.00% -38.22% -17.80% 21.91% 270.08% 117.89% -
  Horiz. % -40.99% -40.99% -66.34% -80.70% -66.20% -17.89% 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 - 0.8900 0.8400 0.7900 0.7321 0.7003 0.6750 -
  YoY % 0.00% 5.95% 6.33% 7.91% 4.54% 3.75% -
  Horiz. % 0.00% 131.85% 124.44% 117.04% 108.46% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.3550 0.3700 0.5600 0.4000 0.2900 0.3000 0.3500 -
P/RPS 0.55 0.58 0.29 0.30 0.11 0.32 0.78 -6.53%
  YoY % -5.17% 100.00% -3.33% 172.73% -65.62% -58.97% -
  Horiz. % 70.51% 74.36% 37.18% 38.46% 14.10% 41.03% 100.00%
P/EPS 12.20 12.72 11.90 6.98 6.18 23.89 -4.96 -
  YoY % -4.09% 6.89% 70.49% 12.94% -74.13% 581.65% -
  Horiz. % -245.97% -256.45% -239.92% -140.73% -124.60% -481.65% 100.00%
EY 8.19 7.86 8.41 14.33 16.17 4.19 -20.14 -
  YoY % 4.20% -6.54% -41.31% -11.38% 285.92% 120.80% -
  Horiz. % -40.67% -39.03% -41.76% -71.15% -80.29% -20.80% 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 0.00 0.42 0.67 0.51 0.40 0.43 0.52 -
  YoY % 0.00% -37.31% 31.37% 27.50% -6.98% -17.31% -
  Horiz. % 0.00% 80.77% 128.85% 98.08% 76.92% 82.69% 100.00%
Price Multiplier on Announcement Date
30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date - - 25/09/14 19/09/13 20/09/12 21/09/11 27/09/10 -
Price 0.0000 0.0000 0.5400 0.3800 0.3100 0.2500 0.4600 -
P/RPS 0.00 0.00 0.28 0.29 0.12 0.26 1.02 -
  YoY % 0.00% 0.00% -3.45% 141.67% -53.85% -74.51% -
  Horiz. % 0.00% 0.00% 27.45% 28.43% 11.76% 25.49% 100.00%
P/EPS 0.00 0.00 11.47 6.63 6.61 19.91 -6.52 -
  YoY % 0.00% 0.00% 73.00% 0.30% -66.80% 405.37% -
  Horiz. % -0.00% -0.00% -175.92% -101.69% -101.38% -305.37% 100.00%
EY 0.00 0.00 8.72 15.08 15.13 5.02 -15.33 -
  YoY % 0.00% 0.00% -42.18% -0.33% 201.39% 132.75% -
  Horiz. % -0.00% -0.00% -56.88% -98.37% -98.70% -32.75% 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 0.00 0.00 0.64 0.48 0.42 0.36 0.69 -
  YoY % 0.00% 0.00% 33.33% 14.29% 16.67% -47.83% -
  Horiz. % 0.00% 0.00% 92.75% 69.57% 60.87% 52.17% 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