[MERIDIAN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 41.83%
YoY- -119.25%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 81,001 89,401 84,747 92,339 83,724 76,233 75,042 5.23%
PBT -39,085 -40,055 -41,194 -7,028 -7,643 -2,550 350 -
Tax -2,440 -1,150 -1,063 5,280 4,638 2,680 1,767 -
NP -41,525 -41,205 -42,257 -1,748 -3,005 130 2,117 -
-
NP to SH -41,566 -41,205 -42,257 -1,748 -3,005 130 2,117 -
-
Tax Rate - - - - - - -504.86% -
Total Cost 122,526 130,606 127,004 94,087 86,729 76,103 72,925 41.37%
-
Net Worth 358,399 367,499 363,073 410,040 404,861 403,200 437,000 -12.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 358,399 367,499 363,073 410,040 404,861 403,200 437,000 -12.39%
NOSH 426,666 437,500 427,145 431,621 426,170 420,000 460,000 -4.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -51.26% -46.09% -49.86% -1.89% -3.59% 0.17% 2.82% -
ROE -11.60% -11.21% -11.64% -0.43% -0.74% 0.03% 0.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.98 20.43 19.84 21.39 19.65 18.15 16.31 10.64%
EPS -9.74 -9.42 -9.89 -0.40 -0.71 0.03 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.85 0.95 0.95 0.96 0.95 -7.88%
Adjusted Per Share Value based on latest NOSH - 431,621
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.46 39.14 37.10 40.42 36.65 33.37 32.85 5.23%
EPS -18.20 -18.04 -18.50 -0.77 -1.32 0.06 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5689 1.6088 1.5894 1.795 1.7723 1.7651 1.913 -12.39%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.09 0.20 0.22 0.22 0.24 0.28 0.30 -
P/RPS 0.47 0.98 1.11 1.03 1.22 1.54 1.84 -59.77%
P/EPS -0.92 -2.12 -2.22 -54.32 -34.04 904.62 65.19 -
EY -108.24 -47.09 -44.97 -1.84 -2.94 0.11 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.24 0.26 0.23 0.25 0.29 0.32 -50.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.10 0.09 0.20 0.23 0.22 0.25 0.31 -
P/RPS 0.53 0.44 1.01 1.08 1.12 1.38 1.90 -57.34%
P/EPS -1.03 -0.96 -2.02 -56.79 -31.20 807.69 67.36 -
EY -97.42 -104.65 -49.46 -1.76 -3.21 0.12 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.24 0.24 0.23 0.26 0.33 -49.08%

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