[MERIDIAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 103.01%
YoY- 556.13%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,573 110,659 76,926 38,983 89,073 63,156 38,298 151.76%
PBT 6,348 8,486 7,042 5,184 -97,416 -31,559 -849 -
Tax 9,304 -3,767 -2,827 -1,864 -12,931 -6,921 -968 -
NP 15,652 4,719 4,215 3,320 -110,347 -38,480 -1,817 -
-
NP to SH 15,652 4,719 4,215 3,320 -110,347 -38,600 -1,927 -
-
Tax Rate -146.57% 44.39% 40.14% 35.96% - - - -
Total Cost 137,921 105,940 72,711 35,663 199,420 101,636 40,115 127.28%
-
Net Worth 268,745 255,081 255,454 0 251,917 320,199 355,799 -17.01%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 268,745 255,081 255,454 0 251,917 320,199 355,799 -17.01%
NOSH 426,579 425,135 425,757 427,108 426,979 426,933 423,571 0.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.19% 4.26% 5.48% 8.52% -123.88% -60.93% -4.74% -
ROE 5.82% 1.85% 1.65% 0.00% -43.80% -12.05% -0.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.00 26.03 18.07 9.13 20.86 14.79 9.04 150.60%
EPS 3.72 1.11 0.99 0.78 -25.85 -9.04 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.60 0.00 0.59 0.75 0.84 -17.40%
Adjusted Per Share Value based on latest NOSH - 427,108
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.23 48.44 33.68 17.07 38.99 27.65 16.77 151.72%
EPS 6.85 2.07 1.85 1.45 -48.31 -16.90 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1765 1.1166 1.1183 0.00 1.1028 1.4017 1.5576 -17.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.16 0.10 0.10 0.11 0.10 0.09 0.09 -
P/RPS 0.44 0.38 0.55 1.21 0.48 0.61 1.00 -42.06%
P/EPS 4.36 9.01 10.10 14.15 -0.39 -1.00 -19.78 -
EY 22.93 11.10 9.90 7.07 -258.44 -100.46 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.17 0.00 0.17 0.12 0.11 72.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 24/08/06 29/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.20 0.13 0.10 0.10 0.12 0.09 0.10 -
P/RPS 0.56 0.50 0.55 1.10 0.58 0.61 1.11 -36.54%
P/EPS 5.45 11.71 10.10 12.86 -0.46 -1.00 -21.98 -
EY 18.35 8.54 9.90 7.77 -215.36 -100.46 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.17 0.00 0.20 0.12 0.12 91.95%

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