[MERIDIAN] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.72%
YoY- -76.97%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 66,072 75,042 66,409 66,724 61,308 111,166 98,041 -23.11%
PBT -724 350 7,738 10,070 10,876 33,894 31,928 -
Tax -1,460 1,976 -3,854 -4,924 -5,112 -10,784 -9,294 -70.85%
NP -2,184 2,326 3,884 5,146 5,764 23,110 22,633 -
-
NP to SH -2,184 2,326 3,884 5,146 5,764 23,110 22,633 -
-
Tax Rate - -564.57% 49.81% 48.90% 47.00% 31.82% 29.11% -
Total Cost 68,256 72,716 62,525 61,578 55,544 88,056 75,408 -6.42%
-
Net Worth 403,200 403,512 402,679 407,391 402,632 402,454 405,182 -0.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 403,200 403,512 402,679 407,391 402,632 402,454 405,182 -0.32%
NOSH 420,000 424,749 428,382 428,833 423,823 414,901 426,507 -1.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -3.31% 3.10% 5.85% 7.71% 9.40% 20.79% 23.09% -
ROE -0.54% 0.58% 0.96% 1.26% 1.43% 5.74% 5.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.73 17.67 15.50 15.56 14.47 26.79 22.99 -22.33%
EPS -0.52 0.54 0.91 1.20 1.36 5.57 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.95 0.95 0.97 0.95 0.69%
Adjusted Per Share Value based on latest NOSH - 419,259
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.92 32.85 29.07 29.21 26.84 48.66 42.92 -23.12%
EPS -0.96 1.02 1.70 2.25 2.52 10.12 9.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7651 1.7664 1.7628 1.7834 1.7626 1.7618 1.7737 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.28 0.30 0.31 0.26 0.23 0.24 0.30 -
P/RPS 1.78 1.70 2.00 1.67 1.59 0.90 1.31 22.65%
P/EPS -53.85 54.78 34.19 21.67 16.91 4.31 5.65 -
EY -1.86 1.83 2.92 4.62 5.91 23.21 17.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.33 0.27 0.24 0.25 0.32 -6.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 18/11/03 28/08/03 29/05/03 28/02/03 27/11/02 -
Price 0.25 0.31 0.30 0.32 0.25 0.23 0.26 -
P/RPS 1.59 1.75 1.94 2.06 1.73 0.86 1.13 25.54%
P/EPS -48.08 56.61 33.09 26.67 18.38 4.13 4.90 -
EY -2.08 1.77 3.02 3.75 5.44 24.22 20.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.32 0.34 0.26 0.24 0.27 -2.48%

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