[MERIDIAN] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -268.83%
YoY- -266.22%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,110 18,596 19,927 70,121 65,288 114,259 60,941 -33.82%
PBT -6,771 1,975 -10,099 -5,830 6,078 14,028 4,241 -
Tax 0 0 0 -2,288 -1,194 -3,347 -1,008 -
NP -6,771 1,975 -10,099 -8,118 4,884 10,681 3,233 -
-
NP to SH -6,771 1,975 -10,099 -8,118 4,884 10,681 3,233 -
-
Tax Rate - 0.00% - - 19.64% 23.86% 23.77% -
Total Cost 11,881 16,621 30,026 78,239 60,404 103,578 57,708 -23.14%
-
Net Worth 135,237 147,902 143,587 202,974 246,570 209,074 173,033 -4.02%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 135,237 147,902 143,587 202,974 246,570 209,074 173,033 -4.02%
NOSH 492,555 492,555 478,625 483,273 474,174 454,510 455,352 1.31%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -132.50% 10.62% -50.68% -11.58% 7.48% 9.35% 5.31% -
ROE -5.01% 1.34% -7.03% -4.00% 1.98% 5.11% 1.87% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.06 3.90 4.16 14.51 13.77 25.14 13.38 -34.45%
EPS -1.40 0.41 -2.11 -1.68 1.03 2.35 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.30 0.42 0.52 0.46 0.38 -4.96%
Adjusted Per Share Value based on latest NOSH - 485,081
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.24 8.14 8.72 30.70 28.58 50.02 26.68 -33.81%
EPS -2.96 0.86 -4.42 -3.55 2.14 4.68 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.592 0.6475 0.6286 0.8885 1.0794 0.9152 0.7575 -4.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.37 0.465 0.515 0.59 0.725 0.79 0.72 -
P/RPS 34.97 11.93 12.37 4.07 5.27 3.14 5.38 36.59%
P/EPS -26.39 112.33 -24.41 -35.12 70.39 33.62 101.41 -
EY -3.79 0.89 -4.10 -2.85 1.42 2.97 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.50 1.72 1.40 1.39 1.72 1.89 -5.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 24/08/16 20/08/15 28/08/14 22/08/13 28/08/12 -
Price 0.36 0.43 0.50 0.54 0.70 0.78 0.69 -
P/RPS 34.03 11.03 12.01 3.72 5.08 3.10 5.16 36.92%
P/EPS -25.68 103.88 -23.70 -32.15 67.96 33.19 97.18 -
EY -3.89 0.96 -4.22 -3.11 1.47 3.01 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.39 1.67 1.29 1.35 1.70 1.82 -5.57%

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