[MERIDIAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.75%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 162,692 130,736 258,860 95,668 52,152 49,360 37,504 27.69%
PBT -3,756 21,596 26,524 2,820 1,876 -4,916 -16,808 -22.09%
Tax -5,048 -5,132 -5,980 0 0 0 -168 76.27%
NP -8,804 16,464 20,544 2,820 1,876 -4,916 -16,976 -10.36%
-
NP to SH -8,804 16,464 20,544 2,820 1,876 -4,916 -16,976 -10.36%
-
Tax Rate - 23.76% 22.55% 0.00% 0.00% - - -
Total Cost 171,496 114,272 238,316 92,848 50,276 54,276 54,480 21.05%
-
Net Worth 210,530 236,551 199,621 167,437 149,227 135,613 145,753 6.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 210,530 236,551 199,621 167,437 149,227 135,613 145,753 6.31%
NOSH 478,478 473,103 453,684 440,625 426,363 423,793 428,686 1.84%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -5.41% 12.59% 7.94% 2.95% 3.60% -9.96% -45.26% -
ROE -4.18% 6.96% 10.29% 1.68% 1.26% -3.63% -11.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.00 27.63 57.06 21.71 12.23 11.65 8.75 25.37%
EPS -1.84 3.48 4.52 0.64 0.44 -1.16 -3.96 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.44 0.38 0.35 0.32 0.34 4.38%
Adjusted Per Share Value based on latest NOSH - 440,625
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 71.22 57.23 113.32 41.88 22.83 21.61 16.42 27.68%
EPS -3.85 7.21 8.99 1.23 0.82 -2.15 -7.43 -10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9216 1.0355 0.8739 0.733 0.6533 0.5937 0.6381 6.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.635 0.75 0.70 0.64 0.28 0.10 0.07 -
P/RPS 1.87 2.71 1.23 2.95 2.29 0.86 0.80 15.19%
P/EPS -34.51 21.55 15.46 100.00 63.64 -8.62 -1.77 64.02%
EY -2.90 4.64 6.47 1.00 1.57 -11.60 -56.57 -39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.50 1.59 1.68 0.80 0.31 0.21 37.81%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 20/05/14 23/05/13 25/05/12 31/05/11 31/05/10 28/05/09 -
Price 0.605 0.73 0.80 0.73 0.29 0.12 0.10 -
P/RPS 1.78 2.64 1.40 3.36 2.37 1.03 1.14 7.70%
P/EPS -32.88 20.98 17.67 114.06 65.91 -10.34 -2.53 53.30%
EY -3.04 4.77 5.66 0.88 1.52 -9.67 -39.60 -34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.46 1.82 1.92 0.83 0.38 0.29 29.67%

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