[MERIDIAN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -50.42%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,107 32,604 32,684 41,522 25,627 49,544 64,715 -45.37%
PBT 1,319 679 5,399 2,449 7,015 7,361 6,631 -65.89%
Tax -944 89 -1,283 192 -1,688 -1,852 -1,495 -26.37%
NP 375 768 4,116 2,641 5,327 5,509 5,136 -82.50%
-
NP to SH 375 768 4,116 2,641 5,327 5,509 5,136 -82.50%
-
Tax Rate 71.57% -13.11% 23.76% -7.84% 24.06% 25.16% 22.55% -
Total Cost 25,732 31,836 28,568 38,881 20,300 44,035 59,579 -42.83%
-
Net Worth 229,687 249,599 236,551 204,338 206,650 209,433 199,621 9.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 5,281 - - -
Div Payout % - - - - 99.14% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 229,687 249,599 236,551 204,338 206,650 209,433 199,621 9.79%
NOSH 468,750 480,000 473,103 454,086 459,224 455,289 453,684 2.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.44% 2.36% 12.59% 6.36% 20.79% 11.12% 7.94% -
ROE 0.16% 0.31% 1.74% 1.29% 2.58% 2.63% 2.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.57 6.79 6.91 9.14 5.58 10.88 14.26 -46.53%
EPS 0.08 0.16 0.87 0.58 1.16 1.21 1.13 -82.85%
DPS 0.00 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 0.49 0.52 0.50 0.45 0.45 0.46 0.44 7.43%
Adjusted Per Share Value based on latest NOSH - 454,086
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.43 14.27 14.31 18.18 11.22 21.69 28.33 -45.36%
EPS 0.16 0.34 1.80 1.16 2.33 2.41 2.25 -82.80%
DPS 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 1.0055 1.0927 1.0355 0.8945 0.9046 0.9168 0.8739 9.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.665 0.725 0.75 0.80 0.74 0.79 0.70 -
P/RPS 11.94 10.67 10.86 8.75 13.26 7.26 4.91 80.73%
P/EPS 831.25 453.13 86.21 137.55 63.79 65.29 61.83 464.50%
EY 0.12 0.22 1.16 0.73 1.57 1.53 1.62 -82.33%
DY 0.00 0.00 0.00 0.00 1.55 0.00 0.00 -
P/NAPS 1.36 1.39 1.50 1.78 1.64 1.72 1.59 -9.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 26/02/14 26/11/13 22/08/13 23/05/13 -
Price 0.615 0.70 0.73 0.78 0.765 0.78 0.80 -
P/RPS 11.04 10.31 10.57 8.53 13.71 7.17 5.61 56.97%
P/EPS 768.75 437.50 83.91 134.11 65.95 64.46 70.67 390.23%
EY 0.13 0.23 1.19 0.75 1.52 1.55 1.42 -79.65%
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 1.26 1.35 1.46 1.73 1.70 1.70 1.82 -21.72%

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