[MERIDIAN] YoY TTM Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.26%
YoY- 69.72%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 66,193 62,042 50,145 61,268 89,999 136,576 80,799 -3.26%
PBT 14,204 574 -26,596 -37,765 -87,885 -57,596 -71,179 -
Tax -112 -801 -516 15,113 13,071 -9,777 -8,606 -51.48%
NP 14,092 -227 -27,112 -22,652 -74,814 -67,373 -79,785 -
-
NP to SH 14,092 -227 -27,112 -22,652 -74,814 -67,373 -79,836 -
-
Tax Rate 0.79% 139.55% - - - - - -
Total Cost 52,101 62,269 77,257 83,920 164,813 203,949 160,584 -17.09%
-
Net Worth 157,904 140,910 128,883 161,269 183,552 252,000 320,323 -11.11%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,224 - - - - - - -
Div Payout % 29.98% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 157,904 140,910 128,883 161,269 183,552 252,000 320,323 -11.11%
NOSH 426,767 427,000 429,610 424,393 426,865 420,000 427,097 -0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.29% -0.37% -54.07% -36.97% -83.13% -49.33% -98.75% -
ROE 8.92% -0.16% -21.04% -14.05% -40.76% -26.74% -24.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.51 14.53 11.67 14.44 21.08 32.52 18.92 -3.25%
EPS 3.30 -0.05 -6.31 -5.34 -17.53 -16.04 -18.69 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.33 0.30 0.38 0.43 0.60 0.75 -11.10%
Adjusted Per Share Value based on latest NOSH - 424,393
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 28.98 27.16 21.95 26.82 39.40 59.79 35.37 -3.26%
EPS 6.17 -0.10 -11.87 -9.92 -32.75 -29.49 -34.95 -
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6912 0.6169 0.5642 0.706 0.8035 1.1032 1.4023 -11.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.27 0.19 0.09 0.08 0.15 0.10 0.09 -
P/RPS 1.74 1.31 0.77 0.55 0.71 0.31 0.48 23.92%
P/EPS 8.18 -357.40 -1.43 -1.50 -0.86 -0.62 -0.48 -
EY 12.23 -0.28 -70.12 -66.72 -116.84 -160.41 -207.70 -
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.30 0.21 0.35 0.17 0.12 35.09%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 23/11/06 29/11/05 -
Price 0.39 0.28 0.08 0.06 0.13 0.13 0.09 -
P/RPS 2.51 1.93 0.69 0.42 0.62 0.40 0.48 31.72%
P/EPS 11.81 -526.70 -1.27 -1.12 -0.74 -0.81 -0.48 -
EY 8.47 -0.19 -78.89 -88.96 -134.82 -123.39 -207.70 -
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.27 0.16 0.30 0.22 0.12 43.52%

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