[MERIDIAN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 129.29%
YoY- 322.06%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 140,242 130,576 228,518 121,882 53,852 50,836 39,468 23.51%
PBT -11,660 12,156 28,056 8,482 1,542 3,428 -30,394 -14.75%
Tax -4,576 -2,388 -6,694 -2,016 -10 0 -84 94.64%
NP -16,236 9,768 21,362 6,466 1,532 3,428 -30,478 -9.95%
-
NP to SH -16,236 9,768 21,362 6,466 1,532 3,428 -30,478 -9.95%
-
Tax Rate - 19.64% 23.86% 23.77% 0.65% 0.00% - -
Total Cost 156,478 120,808 207,156 115,416 52,320 47,408 69,946 14.35%
-
Net Worth 202,974 246,570 209,074 173,033 148,944 137,119 132,327 7.38%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 202,974 246,570 209,074 173,033 148,944 137,119 132,327 7.38%
NOSH 483,273 474,174 454,510 455,352 425,555 428,499 426,862 2.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -11.58% 7.48% 9.35% 5.31% 2.84% 6.74% -77.22% -
ROE -8.00% 3.96% 10.22% 3.74% 1.03% 2.50% -23.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.02 27.54 50.28 26.77 12.65 11.86 9.25 20.98%
EPS -3.36 2.06 4.70 1.42 0.36 0.80 -7.14 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.52 0.46 0.38 0.35 0.32 0.31 5.18%
Adjusted Per Share Value based on latest NOSH - 451,428
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.39 57.16 100.04 53.36 23.57 22.25 17.28 23.51%
EPS -7.11 4.28 9.35 2.83 0.67 1.50 -13.34 -9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8885 1.0794 0.9152 0.7575 0.652 0.6003 0.5793 7.38%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.59 0.725 0.79 0.72 0.27 0.15 0.10 -
P/RPS 2.03 2.63 1.57 2.69 2.13 1.26 1.08 11.08%
P/EPS -17.56 35.19 16.81 50.70 75.00 18.75 -1.40 52.39%
EY -5.69 2.84 5.95 1.97 1.33 5.33 -71.40 -34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 1.72 1.89 0.77 0.47 0.32 27.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 28/08/14 22/08/13 28/08/12 26/08/11 25/08/10 25/08/09 -
Price 0.54 0.70 0.78 0.69 0.29 0.20 0.09 -
P/RPS 1.86 2.54 1.55 2.58 2.29 1.69 0.97 11.45%
P/EPS -16.07 33.98 16.60 48.59 80.56 25.00 -1.26 52.82%
EY -6.22 2.94 6.03 2.06 1.24 4.00 -79.33 -34.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.35 1.70 1.82 0.83 0.63 0.29 28.22%

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