[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 104.7%
YoY- 192.67%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 89,073 84,208 76,596 84,688 84,747 89,472 84,088 3.90%
PBT -97,416 -42,078 -1,698 3,832 -41,194 -2,098 -5,916 543.94%
Tax -12,931 -9,228 -1,936 -1,808 -1,843 -210 818 -
NP -110,347 -51,306 -3,634 2,024 -43,037 -2,309 -5,098 672.33%
-
NP to SH -110,347 -51,466 -3,854 2,024 -43,037 -2,309 -5,098 672.33%
-
Tax Rate - - - 47.18% - - - -
Total Cost 199,420 135,514 80,230 82,664 127,784 91,781 89,186 70.74%
-
Net Worth 251,917 320,199 355,799 367,499 362,911 401,316 403,591 -26.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 251,917 320,199 355,799 367,499 362,911 401,316 403,591 -26.90%
NOSH 426,979 426,933 423,571 437,500 426,954 422,438 424,833 0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -123.88% -60.93% -4.74% 2.39% -50.78% -2.58% -6.06% -
ROE -43.80% -16.07% -1.08% 0.55% -11.86% -0.58% -1.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.86 19.72 18.08 19.36 19.85 21.18 19.79 3.56%
EPS -25.85 -12.05 -0.90 0.48 -10.08 -0.55 -1.20 669.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.75 0.84 0.84 0.85 0.95 0.95 -27.14%
Adjusted Per Share Value based on latest NOSH - 437,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.99 36.86 33.53 37.07 37.10 39.17 36.81 3.89%
EPS -48.31 -22.53 -1.69 0.89 -18.84 -1.01 -2.23 672.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1028 1.4017 1.5576 1.6088 1.5887 1.7568 1.7668 -26.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.09 0.09 0.20 0.22 0.22 0.24 -
P/RPS 0.48 0.46 0.50 1.03 1.11 1.04 1.21 -45.92%
P/EPS -0.39 -0.75 -9.89 43.23 -2.18 -40.24 -20.00 -92.70%
EY -258.44 -133.94 -10.11 2.31 -45.82 -2.48 -5.00 1277.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.11 0.24 0.26 0.23 0.25 -22.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.12 0.09 0.10 0.09 0.20 0.23 0.22 -
P/RPS 0.58 0.46 0.55 0.46 1.01 1.09 1.11 -35.04%
P/EPS -0.46 -0.75 -10.99 19.45 -1.98 -42.07 -18.33 -91.37%
EY -215.36 -133.94 -9.10 5.14 -50.40 -2.38 -5.45 1052.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.12 0.12 0.11 0.24 0.24 0.23 -8.87%

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