[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -193.9%
YoY- -137.89%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 84,747 89,472 84,088 66,072 75,042 66,409 66,724 17.19%
PBT -41,194 -2,098 -5,916 -724 350 7,738 10,070 -
Tax -1,843 -210 818 -1,460 1,976 -3,854 -4,924 -47.90%
NP -43,037 -2,309 -5,098 -2,184 2,326 3,884 5,146 -
-
NP to SH -43,037 -2,309 -5,098 -2,184 2,326 3,884 5,146 -
-
Tax Rate - - - - -564.57% 49.81% 48.90% -
Total Cost 127,784 91,781 89,186 68,256 72,716 62,525 61,578 62.33%
-
Net Worth 362,911 401,316 403,591 403,200 403,512 402,679 407,391 -7.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 362,911 401,316 403,591 403,200 403,512 402,679 407,391 -7.38%
NOSH 426,954 422,438 424,833 420,000 424,749 428,382 428,833 -0.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -50.78% -2.58% -6.06% -3.31% 3.10% 5.85% 7.71% -
ROE -11.86% -0.58% -1.26% -0.54% 0.58% 0.96% 1.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.85 21.18 19.79 15.73 17.67 15.50 15.56 17.53%
EPS -10.08 -0.55 -1.20 -0.52 0.54 0.91 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.95 0.95 0.96 0.95 0.94 0.95 -7.11%
Adjusted Per Share Value based on latest NOSH - 420,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.10 39.17 36.81 28.92 32.85 29.07 29.21 17.19%
EPS -18.84 -1.01 -2.23 -0.96 1.02 1.70 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5887 1.7568 1.7668 1.7651 1.7664 1.7628 1.7834 -7.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.22 0.22 0.24 0.28 0.30 0.31 0.26 -
P/RPS 1.11 1.04 1.21 1.78 1.70 2.00 1.67 -23.74%
P/EPS -2.18 -40.24 -20.00 -53.85 54.78 34.19 21.67 -
EY -45.82 -2.48 -5.00 -1.86 1.83 2.92 4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.25 0.29 0.32 0.33 0.27 -2.47%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 18/11/03 28/08/03 -
Price 0.20 0.23 0.22 0.25 0.31 0.30 0.32 -
P/RPS 1.01 1.09 1.11 1.59 1.75 1.94 2.06 -37.68%
P/EPS -1.98 -42.07 -18.33 -48.08 56.61 33.09 26.67 -
EY -50.40 -2.38 -5.45 -2.08 1.77 3.02 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.23 0.26 0.33 0.32 0.34 -20.63%

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