[MERIDIAN] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -38.28%
YoY- -161.25%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 136,576 127,701 106,884 89,073 80,799 81,001 89,401 32.60%
PBT -57,596 -89,750 -93,190 -97,416 -71,179 -39,085 -40,055 27.36%
Tax -9,777 -14,790 -14,343 -12,931 -8,606 -2,440 -1,150 316.01%
NP -67,373 -104,540 -107,533 -110,347 -79,785 -41,525 -41,205 38.74%
-
NP to SH -67,373 -104,550 -107,584 -110,398 -79,836 -41,566 -41,205 38.74%
-
Tax Rate - - - - - - - -
Total Cost 203,949 232,241 214,417 199,420 160,584 122,526 130,606 34.56%
-
Net Worth 252,000 251,250 0 255,179 320,323 358,399 367,499 -22.22%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 252,000 251,250 0 255,179 320,323 358,399 367,499 -22.22%
NOSH 420,000 418,750 427,108 425,298 427,097 426,666 437,500 -2.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -49.33% -81.86% -100.61% -123.88% -98.75% -51.26% -46.09% -
ROE -26.74% -41.61% 0.00% -43.26% -24.92% -11.60% -11.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.52 30.50 25.03 20.94 18.92 18.98 20.43 36.29%
EPS -16.04 -24.97 -25.19 -25.96 -18.69 -9.74 -9.42 42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.00 0.60 0.75 0.84 0.84 -20.07%
Adjusted Per Share Value based on latest NOSH - 425,298
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.79 55.90 46.79 38.99 35.37 35.46 39.14 32.60%
EPS -29.49 -45.77 -47.10 -48.33 -34.95 -18.20 -18.04 38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1032 1.0999 0.00 1.1171 1.4023 1.5689 1.6088 -22.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.10 0.11 0.10 0.09 0.09 0.20 -
P/RPS 0.31 0.33 0.44 0.48 0.48 0.47 0.98 -53.54%
P/EPS -0.62 -0.40 -0.44 -0.39 -0.48 -0.92 -2.12 -55.90%
EY -160.41 -249.67 -228.99 -259.58 -207.70 -108.24 -47.09 126.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.00 0.17 0.12 0.11 0.24 -20.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 29/05/06 28/02/06 29/11/05 25/08/05 27/05/05 -
Price 0.13 0.10 0.10 0.12 0.09 0.10 0.09 -
P/RPS 0.40 0.33 0.40 0.57 0.48 0.53 0.44 -6.15%
P/EPS -0.81 -0.40 -0.40 -0.46 -0.48 -1.03 -0.96 -10.69%
EY -123.39 -249.67 -251.89 -216.31 -207.70 -97.42 -104.65 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.00 0.20 0.12 0.12 0.11 58.67%

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