[MERIDIAN] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.72%
YoY- -64.37%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 16,445 18,035 15,327 37,868 29,440 23,687 20,358 -13.25%
PBT 769 2,316 2,719 9,948 7,989 6,908 9,051 -80.64%
Tax -429 -1,184 -1,278 -3,813 -2,186 -2,246 -2,540 -69.41%
NP 340 1,132 1,441 6,135 5,803 4,662 6,511 -86.00%
-
NP to SH 340 1,132 1,441 6,135 5,803 4,662 6,511 -86.00%
-
Tax Rate 55.79% 51.12% 47.00% 38.33% 27.36% 32.51% 28.06% -
Total Cost 16,105 16,903 13,886 31,733 23,637 19,025 13,847 10.58%
-
Net Worth 399,500 398,296 402,632 402,091 405,356 397,766 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 399,500 398,296 402,632 402,091 405,356 397,766 0 -
NOSH 425,000 419,259 423,823 414,527 426,691 427,706 425,555 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.07% 6.28% 9.40% 16.20% 19.71% 19.68% 31.98% -
ROE 0.09% 0.28% 0.36% 1.53% 1.43% 1.17% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.87 4.30 3.62 9.14 6.90 5.54 4.78 -13.12%
EPS 0.08 0.27 0.34 1.48 1.36 1.09 1.72 -87.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.95 0.97 0.95 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 414,527
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.20 7.90 6.71 16.58 12.89 10.37 8.91 -13.23%
EPS 0.15 0.50 0.63 2.69 2.54 2.04 2.85 -85.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.7436 1.7626 1.7602 1.7745 1.7413 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.31 0.26 0.23 0.24 0.30 0.40 0.57 -
P/RPS 8.01 6.04 6.36 2.63 4.35 7.22 11.92 -23.26%
P/EPS 387.50 96.30 67.65 16.22 22.06 36.70 37.25 375.85%
EY 0.26 1.04 1.48 6.17 4.53 2.73 2.68 -78.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.24 0.25 0.32 0.43 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 29/05/03 28/02/03 27/11/02 23/08/02 24/05/02 -
Price 0.30 0.32 0.25 0.23 0.26 0.44 0.47 -
P/RPS 7.75 7.44 6.91 2.52 3.77 7.94 9.82 -14.58%
P/EPS 375.00 118.52 73.53 15.54 19.12 40.37 30.72 429.35%
EY 0.27 0.84 1.36 6.43 5.23 2.48 3.26 -80.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.26 0.24 0.27 0.47 0.00 -

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