[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -75.06%
YoY- -77.87%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 75,042 66,409 66,724 61,308 111,166 98,041 88,182 -10.17%
PBT 350 7,738 10,070 10,876 33,894 31,928 31,918 -95.02%
Tax 1,976 -3,854 -4,924 -5,112 -10,784 -9,294 -9,570 -
NP 2,326 3,884 5,146 5,764 23,110 22,633 22,348 -77.78%
-
NP to SH 2,326 3,884 5,146 5,764 23,110 22,633 22,348 -77.78%
-
Tax Rate -564.57% 49.81% 48.90% 47.00% 31.82% 29.11% 29.98% -
Total Cost 72,716 62,525 61,578 55,544 88,056 75,408 65,834 6.83%
-
Net Worth 403,512 402,679 407,391 402,632 402,454 405,182 396,634 1.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 403,512 402,679 407,391 402,632 402,454 405,182 396,634 1.14%
NOSH 424,749 428,382 428,833 423,823 414,901 426,507 426,488 -0.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.10% 5.85% 7.71% 9.40% 20.79% 23.09% 25.34% -
ROE 0.58% 0.96% 1.26% 1.43% 5.74% 5.59% 5.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.67 15.50 15.56 14.47 26.79 22.99 20.68 -9.92%
EPS 0.54 0.91 1.20 1.36 5.57 5.31 5.24 -77.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.95 0.95 0.97 0.95 0.93 1.42%
Adjusted Per Share Value based on latest NOSH - 423,823
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.85 29.07 29.21 26.84 48.66 42.92 38.60 -10.16%
EPS 1.02 1.70 2.25 2.52 10.12 9.91 9.78 -77.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7664 1.7628 1.7834 1.7626 1.7618 1.7737 1.7363 1.14%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.31 0.26 0.23 0.24 0.30 0.40 -
P/RPS 1.70 2.00 1.67 1.59 0.90 1.31 1.93 -8.09%
P/EPS 54.78 34.19 21.67 16.91 4.31 5.65 7.63 270.82%
EY 1.83 2.92 4.62 5.91 23.21 17.69 13.10 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.27 0.24 0.25 0.32 0.43 -17.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 29/05/03 28/02/03 27/11/02 23/08/02 -
Price 0.31 0.30 0.32 0.25 0.23 0.26 0.44 -
P/RPS 1.75 1.94 2.06 1.73 0.86 1.13 2.13 -12.24%
P/EPS 56.61 33.09 26.67 18.38 4.13 4.90 8.40 255.54%
EY 1.77 3.02 3.75 5.44 24.22 20.41 11.91 -71.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.26 0.24 0.27 0.47 -20.95%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment