[MERIDIAN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -40.11%
YoY- -89.94%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 89,472 84,088 66,072 75,042 66,409 66,724 61,308 28.57%
PBT -2,098 -5,916 -724 350 7,738 10,070 10,876 -
Tax -210 818 -1,460 1,976 -3,854 -4,924 -5,112 -88.02%
NP -2,309 -5,098 -2,184 2,326 3,884 5,146 5,764 -
-
NP to SH -2,309 -5,098 -2,184 2,326 3,884 5,146 5,764 -
-
Tax Rate - - - -564.57% 49.81% 48.90% 47.00% -
Total Cost 91,781 89,186 68,256 72,716 62,525 61,578 55,544 39.64%
-
Net Worth 401,316 403,591 403,200 403,512 402,679 407,391 402,632 -0.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 401,316 403,591 403,200 403,512 402,679 407,391 402,632 -0.21%
NOSH 422,438 424,833 420,000 424,749 428,382 428,833 423,823 -0.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.58% -6.06% -3.31% 3.10% 5.85% 7.71% 9.40% -
ROE -0.58% -1.26% -0.54% 0.58% 0.96% 1.26% 1.43% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.18 19.79 15.73 17.67 15.50 15.56 14.47 28.82%
EPS -0.55 -1.20 -0.52 0.54 0.91 1.20 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.96 0.95 0.94 0.95 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.17 36.81 28.92 32.85 29.07 29.21 26.84 28.57%
EPS -1.01 -2.23 -0.96 1.02 1.70 2.25 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7568 1.7668 1.7651 1.7664 1.7628 1.7834 1.7626 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.22 0.24 0.28 0.30 0.31 0.26 0.23 -
P/RPS 1.04 1.21 1.78 1.70 2.00 1.67 1.59 -24.59%
P/EPS -40.24 -20.00 -53.85 54.78 34.19 21.67 16.91 -
EY -2.48 -5.00 -1.86 1.83 2.92 4.62 5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.29 0.32 0.33 0.27 0.24 -2.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 18/11/03 28/08/03 29/05/03 -
Price 0.23 0.22 0.25 0.31 0.30 0.32 0.25 -
P/RPS 1.09 1.11 1.59 1.75 1.94 2.06 1.73 -26.44%
P/EPS -42.07 -18.33 -48.08 56.61 33.09 26.67 18.38 -
EY -2.38 -5.45 -2.08 1.77 3.02 3.75 5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.33 0.32 0.34 0.26 -5.18%

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