[MERIDIAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -114.4%
YoY- -156.4%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 147,545 153,852 155,932 89,073 84,208 76,596 84,688 44.73%
PBT 11,314 14,084 20,736 -97,416 -42,078 -1,698 3,832 105.67%
Tax -5,022 -5,654 -7,456 -12,931 -9,228 -1,936 -1,808 97.47%
NP 6,292 8,430 13,280 -110,347 -51,306 -3,634 2,024 112.85%
-
NP to SH 6,292 8,430 13,280 -110,347 -51,466 -3,854 2,024 112.85%
-
Tax Rate 44.39% 40.14% 35.96% - - - 47.18% -
Total Cost 141,253 145,422 142,652 199,420 135,514 80,230 82,664 42.88%
-
Net Worth 255,081 255,454 0 251,917 320,199 355,799 367,499 -21.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 255,081 255,454 0 251,917 320,199 355,799 367,499 -21.58%
NOSH 425,135 425,757 427,108 426,979 426,933 423,571 437,500 -1.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.26% 5.48% 8.52% -123.88% -60.93% -4.74% 2.39% -
ROE 2.47% 3.30% 0.00% -43.80% -16.07% -1.08% 0.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.71 36.14 36.51 20.86 19.72 18.08 19.36 47.52%
EPS 1.48 1.98 3.12 -25.85 -12.05 -0.90 0.48 111.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.00 0.59 0.75 0.84 0.84 -20.07%
Adjusted Per Share Value based on latest NOSH - 425,298
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.59 67.35 68.26 38.99 36.86 33.53 37.07 44.74%
EPS 2.75 3.69 5.81 -48.31 -22.53 -1.69 0.89 111.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1183 0.00 1.1028 1.4017 1.5576 1.6088 -21.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.10 0.11 0.10 0.09 0.09 0.20 -
P/RPS 0.29 0.28 0.30 0.48 0.46 0.50 1.03 -57.00%
P/EPS 6.76 5.05 3.54 -0.39 -0.75 -9.89 43.23 -70.94%
EY 14.80 19.80 28.27 -258.44 -133.94 -10.11 2.31 244.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.00 0.17 0.12 0.11 0.24 -20.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 29/05/06 28/02/06 29/11/05 25/08/05 27/05/05 -
Price 0.13 0.10 0.10 0.12 0.09 0.10 0.09 -
P/RPS 0.37 0.28 0.27 0.58 0.46 0.55 0.46 -13.49%
P/EPS 8.78 5.05 3.22 -0.46 -0.75 -10.99 19.45 -41.12%
EY 11.38 19.80 31.09 -215.36 -133.94 -9.10 5.14 69.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.00 0.20 0.12 0.12 0.11 58.67%

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