[MERIDIAN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.79%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,529 47,978 37,024 23,917 40,000 15,393 13,888 165.63%
PBT 23,397 7,794 3,536 705 4,960 4,243 302 1693.53%
Tax -4,343 -2,064 -1,008 0 -3,115 -18 -5 8818.82%
NP 19,054 5,730 2,528 705 1,845 4,225 297 1482.49%
-
NP to SH 19,054 5,730 2,528 705 1,845 4,225 297 1482.49%
-
Tax Rate 18.56% 26.48% 28.51% 0.00% 62.80% 0.42% 1.66% -
Total Cost 41,475 42,248 34,496 23,212 38,155 11,168 13,591 109.67%
-
Net Worth 191,878 174,585 171,542 167,437 165,499 157,904 148,499 18.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 5,685 - - - - - -
Div Payout % - 99.22% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 191,878 174,585 171,542 167,437 165,499 157,904 148,499 18.53%
NOSH 446,229 447,656 451,428 440,625 447,297 426,767 424,285 3.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 31.48% 11.94% 6.83% 2.95% 4.61% 27.45% 2.14% -
ROE 9.93% 3.28% 1.47% 0.42% 1.11% 2.68% 0.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.56 10.72 8.20 5.43 8.94 3.61 3.27 157.00%
EPS 4.27 1.28 0.56 0.16 0.42 0.99 0.07 1430.41%
DPS 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.38 0.38 0.37 0.37 0.35 14.63%
Adjusted Per Share Value based on latest NOSH - 440,625
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.50 21.00 16.21 10.47 17.51 6.74 6.08 165.63%
EPS 8.34 2.51 1.11 0.31 0.81 1.85 0.13 1482.48%
DPS 0.00 2.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7643 0.7509 0.733 0.7245 0.6912 0.6501 18.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.67 0.72 0.64 0.49 0.27 0.27 -
P/RPS 5.16 6.25 8.78 11.79 5.48 7.49 8.25 -26.76%
P/EPS 16.39 52.34 128.57 400.00 118.79 27.27 385.71 -87.70%
EY 6.10 1.91 0.78 0.25 0.84 3.67 0.26 711.74%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.89 1.68 1.32 0.73 0.77 64.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 26/08/11 -
Price 0.70 0.67 0.69 0.73 0.67 0.39 0.29 -
P/RPS 5.16 6.25 8.41 13.45 7.49 10.81 8.86 -30.14%
P/EPS 16.39 52.34 123.21 456.25 162.43 39.39 414.29 -88.27%
EY 6.10 1.91 0.81 0.22 0.62 2.54 0.24 756.02%
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.82 1.92 1.81 1.05 0.83 56.50%

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