[MERIDIAN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -76.69%
YoY- -90.85%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 92,339 83,724 76,233 75,042 87,020 100,015 105,667 -8.57%
PBT -7,028 -7,643 -2,550 350 15,462 22,682 27,274 -
Tax 5,280 4,638 2,680 1,767 -6,381 -8,138 -9,200 -
NP -1,748 -3,005 130 2,117 9,081 14,544 18,074 -
-
NP to SH -1,748 -3,005 130 2,117 9,081 14,544 18,074 -
-
Tax Rate - - - -504.86% 41.27% 35.88% 33.73% -
Total Cost 94,087 86,729 76,103 72,925 77,939 85,471 87,593 4.86%
-
Net Worth 410,040 404,861 403,200 437,000 399,500 398,296 402,632 1.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 41 41 41 -
Div Payout % - - - - 0.46% 0.29% 0.23% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 410,040 404,861 403,200 437,000 399,500 398,296 402,632 1.21%
NOSH 431,621 426,170 420,000 460,000 425,000 419,259 423,823 1.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.89% -3.59% 0.17% 2.82% 10.44% 14.54% 17.10% -
ROE -0.43% -0.74% 0.03% 0.48% 2.27% 3.65% 4.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.39 19.65 18.15 16.31 20.48 23.86 24.93 -9.68%
EPS -0.40 -0.71 0.03 0.46 2.14 3.47 4.26 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.95 0.95 0.96 0.95 0.94 0.95 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.42 36.65 33.37 32.85 38.09 43.78 46.26 -8.58%
EPS -0.77 -1.32 0.06 0.93 3.98 6.37 7.91 -
DPS 0.00 0.00 0.00 0.00 0.02 0.02 0.02 -
NAPS 1.795 1.7723 1.7651 1.913 1.7489 1.7436 1.7626 1.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.22 0.24 0.28 0.30 0.31 0.26 0.23 -
P/RPS 1.03 1.22 1.54 1.84 1.51 1.09 0.92 7.79%
P/EPS -54.32 -34.04 904.62 65.19 14.51 7.50 5.39 -
EY -1.84 -2.94 0.11 1.53 6.89 13.34 18.54 -
DY 0.00 0.00 0.00 0.00 0.03 0.04 0.04 -
P/NAPS 0.23 0.25 0.29 0.32 0.33 0.27 0.24 -2.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 18/11/03 28/08/03 29/05/03 -
Price 0.23 0.22 0.25 0.31 0.30 0.32 0.25 -
P/RPS 1.08 1.12 1.38 1.90 1.47 1.34 1.00 5.24%
P/EPS -56.79 -31.20 807.69 67.36 14.04 9.22 5.86 -
EY -1.76 -3.21 0.12 1.48 7.12 10.84 17.06 -
DY 0.00 0.00 0.00 0.00 0.03 0.03 0.04 -
P/NAPS 0.24 0.23 0.26 0.33 0.32 0.34 0.26 -5.18%

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