[MERIDIAN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 258.58%
YoY- 751.18%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 64,715 60,529 47,978 37,024 23,917 40,000 15,393 160.26%
PBT 6,631 23,397 7,794 3,536 705 4,960 4,243 34.63%
Tax -1,495 -4,343 -2,064 -1,008 0 -3,115 -18 1798.50%
NP 5,136 19,054 5,730 2,528 705 1,845 4,225 13.88%
-
NP to SH 5,136 19,054 5,730 2,528 705 1,845 4,225 13.88%
-
Tax Rate 22.55% 18.56% 26.48% 28.51% 0.00% 62.80% 0.42% -
Total Cost 59,579 41,475 42,248 34,496 23,212 38,155 11,168 205.00%
-
Net Worth 199,621 191,878 174,585 171,542 167,437 165,499 157,904 16.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 5,685 - - - - -
Div Payout % - - 99.22% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,621 191,878 174,585 171,542 167,437 165,499 157,904 16.89%
NOSH 453,684 446,229 447,656 451,428 440,625 447,297 426,767 4.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.94% 31.48% 11.94% 6.83% 2.95% 4.61% 27.45% -
ROE 2.57% 9.93% 3.28% 1.47% 0.42% 1.11% 2.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.26 13.56 10.72 8.20 5.43 8.94 3.61 149.67%
EPS 1.13 4.27 1.28 0.56 0.16 0.42 0.99 9.20%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.39 0.38 0.38 0.37 0.37 12.23%
Adjusted Per Share Value based on latest NOSH - 451,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.33 26.50 21.00 16.21 10.47 17.51 6.74 160.22%
EPS 2.25 8.34 2.51 1.11 0.31 0.81 1.85 13.92%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 0.8739 0.84 0.7643 0.7509 0.733 0.7245 0.6912 16.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.70 0.70 0.67 0.72 0.64 0.49 0.27 -
P/RPS 4.91 5.16 6.25 8.78 11.79 5.48 7.49 -24.51%
P/EPS 61.83 16.39 52.34 128.57 400.00 118.79 27.27 72.50%
EY 1.62 6.10 1.91 0.78 0.25 0.84 3.67 -41.99%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.63 1.72 1.89 1.68 1.32 0.73 67.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 -
Price 0.80 0.70 0.67 0.69 0.73 0.67 0.39 -
P/RPS 5.61 5.16 6.25 8.41 13.45 7.49 10.81 -35.39%
P/EPS 70.67 16.39 52.34 123.21 456.25 162.43 39.39 47.59%
EY 1.42 6.10 1.91 0.81 0.22 0.62 2.54 -32.11%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.63 1.72 1.82 1.92 1.81 1.05 44.24%

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