[MERIDIAN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.91%
YoY- 177.59%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 75,042 87,020 100,015 105,667 110,698 73,485 44,045 42.51%
PBT 350 15,462 22,682 27,274 33,606 23,948 15,959 -92.11%
Tax 1,767 -6,381 -8,138 -9,200 -10,462 -6,972 -4,786 -
NP 2,117 9,081 14,544 18,074 23,144 16,976 11,173 -66.91%
-
NP to SH 2,117 9,081 14,544 18,074 23,144 16,976 11,173 -66.91%
-
Tax Rate -504.86% 41.27% 35.88% 33.73% 31.13% 29.11% 29.99% -
Total Cost 72,925 77,939 85,471 87,593 87,554 56,509 32,872 69.85%
-
Net Worth 437,000 399,500 398,296 402,632 402,091 405,356 397,766 6.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 41 41 41 41 - - -
Div Payout % - 0.46% 0.29% 0.23% 0.18% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 437,000 399,500 398,296 402,632 402,091 405,356 397,766 6.45%
NOSH 460,000 425,000 419,259 423,823 414,527 426,691 427,706 4.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.82% 10.44% 14.54% 17.10% 20.91% 23.10% 25.37% -
ROE 0.48% 2.27% 3.65% 4.49% 5.76% 4.19% 2.81% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.31 20.48 23.86 24.93 26.70 17.22 10.30 35.74%
EPS 0.46 2.14 3.47 4.26 5.58 3.98 2.61 -68.46%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.95 0.94 0.95 0.95 0.97 0.95 0.93 1.42%
Adjusted Per Share Value based on latest NOSH - 423,823
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.85 38.09 43.78 46.26 48.46 32.17 19.28 42.51%
EPS 0.93 3.98 6.37 7.91 10.13 7.43 4.89 -66.82%
DPS 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 1.913 1.7489 1.7436 1.7626 1.7602 1.7745 1.7413 6.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.31 0.26 0.23 0.24 0.30 0.40 -
P/RPS 1.84 1.51 1.09 0.92 0.90 1.74 3.88 -39.10%
P/EPS 65.19 14.51 7.50 5.39 4.30 7.54 15.31 162.01%
EY 1.53 6.89 13.34 18.54 23.26 13.26 6.53 -61.89%
DY 0.00 0.03 0.04 0.04 0.04 0.00 0.00 -
P/NAPS 0.32 0.33 0.27 0.24 0.25 0.32 0.43 -17.83%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 29/05/03 28/02/03 27/11/02 - -
Price 0.31 0.30 0.32 0.25 0.23 0.26 0.00 -
P/RPS 1.90 1.47 1.34 1.00 0.86 1.51 0.00 -
P/EPS 67.36 14.04 9.22 5.86 4.12 6.54 0.00 -
EY 1.48 7.12 10.84 17.06 24.27 15.30 0.00 -
DY 0.00 0.03 0.03 0.04 0.04 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.26 0.24 0.27 0.00 -

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