[MERIDIAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 98,041 88,182 81,432 110,843 0 0 0 -
PBT 31,928 31,918 36,204 56,178 0 0 0 -
Tax -9,294 -9,570 -10,160 -22,009 0 0 0 -
NP 22,633 22,348 26,044 34,169 0 0 0 -
-
NP to SH 22,633 22,348 26,044 38,784 0 0 0 -
-
Tax Rate 29.11% 29.98% 28.06% 39.18% - - - -
Total Cost 75,408 65,834 55,388 76,674 0 0 0 -
-
Net Worth 405,182 396,634 0 330,706 0 0 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 405,182 396,634 0 330,706 0 0 0 -
NOSH 426,507 426,488 425,555 348,112 0 0 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 23.09% 25.34% 31.98% 30.83% 0.00% 0.00% 0.00% -
ROE 5.59% 5.63% 0.00% 11.73% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.99 20.68 19.14 31.84 0.00 0.00 0.00 -
EPS 5.31 5.24 6.88 9.96 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.00 0.95 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 347,899
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 42.92 38.60 35.65 48.52 0.00 0.00 0.00 -
EPS 9.91 9.78 11.40 16.98 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7737 1.7363 0.00 1.4477 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 0.30 0.40 0.57 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.93 2.98 0.00 0.00 0.00 0.00 -
P/EPS 5.65 7.63 9.31 0.00 0.00 0.00 0.00 -
EY 17.69 13.10 10.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 24/05/02 28/02/02 - - - -
Price 0.26 0.44 0.47 0.00 0.00 0.00 0.00 -
P/RPS 1.13 2.13 2.46 0.00 0.00 0.00 0.00 -
P/EPS 4.90 8.40 7.68 0.00 0.00 0.00 0.00 -
EY 20.41 11.91 13.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.47 0.00 0.00 0.00 0.00 0.00 -

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