[MERIDIAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 40.67%
YoY- 35.09%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 15,792 19,665 27,942 2,460 32,671 32,290 15,118 2.95%
PBT -14,674 -20,308 -7,594 -5,380 -4,458 -5,837 -898 547.24%
Tax 2,466 3,100 0 0 -4,610 -3,428 -740 -
NP -12,208 -17,208 -7,594 -5,380 -9,068 -9,265 -1,638 282.95%
-
NP to SH -12,208 -17,208 -7,594 -5,380 -9,068 -9,265 -1,638 282.95%
-
Tax Rate - - - - - - - -
Total Cost 28,000 36,873 35,536 7,840 41,739 41,555 16,756 40.95%
-
Net Worth 174,845 174,845 133,996 127,906 140,087 117,830 123,722 26.01%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 174,845 174,845 133,996 127,906 140,087 117,830 123,722 26.01%
NOSH 913,739 913,738 913,738 763,042 763,030 589,153 589,153 34.09%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -77.30% -87.50% -27.18% -218.70% -27.76% -28.69% -10.83% -
ROE -6.98% -9.84% -5.67% -4.21% -6.47% -7.86% -1.32% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.99 2.47 4.59 0.40 5.36 5.48 2.57 -15.71%
EPS -1.54 -2.16 -1.24 -0.88 -1.49 -1.57 -0.28 212.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.23 0.20 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 763,042
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.91 8.61 12.23 1.08 14.30 14.14 6.62 2.90%
EPS -5.34 -7.53 -3.32 -2.36 -3.97 -4.06 -0.72 281.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7654 0.7654 0.5866 0.5599 0.6133 0.5158 0.5416 26.01%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.045 0.05 0.065 0.175 0.14 0.335 0.425 -
P/RPS 2.26 2.02 1.42 43.33 2.61 6.11 16.56 -73.58%
P/EPS -2.93 -2.31 -5.21 -19.81 -9.40 -21.30 -152.86 -92.88%
EY -34.14 -43.30 -19.18 -5.05 -10.63 -4.69 -0.65 1312.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.30 0.83 0.61 1.68 2.02 -78.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 26/02/21 -
Price 0.03 0.045 0.05 0.14 0.175 0.14 0.35 -
P/RPS 1.51 1.82 1.09 34.66 3.26 2.55 13.64 -77.03%
P/EPS -1.95 -2.08 -4.01 -15.85 -11.75 -8.90 -125.89 -93.83%
EY -51.20 -48.12 -24.94 -6.31 -8.51 -11.23 -0.79 1525.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.23 0.67 0.76 0.70 1.67 -80.93%

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