[MERIDIAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.7%
YoY- -159.46%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 76,596 84,688 84,747 89,472 84,088 66,072 75,042 1.37%
PBT -1,698 3,832 -41,194 -2,098 -5,916 -724 350 -
Tax -1,936 -1,808 -1,843 -210 818 -1,460 1,976 -
NP -3,634 2,024 -43,037 -2,309 -5,098 -2,184 2,326 -
-
NP to SH -3,854 2,024 -43,037 -2,309 -5,098 -2,184 2,326 -
-
Tax Rate - 47.18% - - - - -564.57% -
Total Cost 80,230 82,664 127,784 91,781 89,186 68,256 72,716 6.78%
-
Net Worth 355,799 367,499 362,911 401,316 403,591 403,200 403,512 -8.05%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 355,799 367,499 362,911 401,316 403,591 403,200 403,512 -8.05%
NOSH 423,571 437,500 426,954 422,438 424,833 420,000 424,749 -0.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.74% 2.39% -50.78% -2.58% -6.06% -3.31% 3.10% -
ROE -1.08% 0.55% -11.86% -0.58% -1.26% -0.54% 0.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.08 19.36 19.85 21.18 19.79 15.73 17.67 1.54%
EPS -0.90 0.48 -10.08 -0.55 -1.20 -0.52 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.85 0.95 0.95 0.96 0.95 -7.88%
Adjusted Per Share Value based on latest NOSH - 431,621
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.53 37.07 37.10 39.17 36.81 28.92 32.85 1.37%
EPS -1.69 0.89 -18.84 -1.01 -2.23 -0.96 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5576 1.6088 1.5887 1.7568 1.7668 1.7651 1.7664 -8.05%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.09 0.20 0.22 0.22 0.24 0.28 0.30 -
P/RPS 0.50 1.03 1.11 1.04 1.21 1.78 1.70 -55.80%
P/EPS -9.89 43.23 -2.18 -40.24 -20.00 -53.85 54.78 -
EY -10.11 2.31 -45.82 -2.48 -5.00 -1.86 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.24 0.26 0.23 0.25 0.29 0.32 -50.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.10 0.09 0.20 0.23 0.22 0.25 0.31 -
P/RPS 0.55 0.46 1.01 1.09 1.11 1.59 1.75 -53.80%
P/EPS -10.99 19.45 -1.98 -42.07 -18.33 -48.08 56.61 -
EY -9.10 5.14 -50.40 -2.38 -5.45 -2.08 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.24 0.24 0.23 0.26 0.33 -49.08%

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