[MERIDIAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -48.85%
YoY- -1726.86%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 72,269 39,854 40,132 118,456 137,614 140,242 162,692 -41.69%
PBT -9,406 -20,198 -22,872 -54,660 -34,866 -11,660 -3,756 84.10%
Tax 0 0 0 -1,790 -3,057 -4,576 -5,048 -
NP -9,406 -20,198 -22,872 -56,450 -37,924 -16,236 -8,804 4.49%
-
NP to SH -9,406 -20,198 -22,872 -56,450 -37,924 -16,236 -8,804 4.49%
-
Tax Rate - - - - - - - -
Total Cost 81,675 60,052 63,004 174,906 175,538 156,478 171,496 -38.93%
-
Net Worth 148,829 143,587 148,956 154,525 178,674 202,974 210,530 -20.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 148,829 143,587 148,956 154,525 178,674 202,974 210,530 -20.59%
NOSH 492,555 478,625 480,504 482,891 482,903 483,273 478,478 1.94%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -13.02% -50.68% -56.99% -47.65% -27.56% -11.58% -5.41% -
ROE -6.32% -14.07% -15.35% -36.53% -21.23% -8.00% -4.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.05 8.33 8.35 24.53 28.50 29.02 34.00 -41.83%
EPS -1.97 -4.22 -4.76 -11.69 -7.85 -3.36 -1.84 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.32 0.37 0.42 0.44 -20.77%
Adjusted Per Share Value based on latest NOSH - 482,879
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.64 17.45 17.57 51.86 60.24 61.39 71.22 -41.69%
EPS -4.12 -8.84 -10.01 -24.71 -16.60 -7.11 -3.85 4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6515 0.6286 0.6521 0.6765 0.7822 0.8885 0.9216 -20.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.50 0.515 0.545 0.55 0.57 0.59 0.635 -
P/RPS 3.32 6.18 6.53 2.24 2.00 2.03 1.87 46.46%
P/EPS -25.52 -12.20 -11.45 -4.70 -7.26 -17.56 -34.51 -18.17%
EY -3.92 -8.19 -8.73 -21.25 -13.78 -5.69 -2.90 22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.72 1.76 1.72 1.54 1.40 1.44 7.70%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 30/05/16 29/02/16 27/11/15 20/08/15 28/05/15 -
Price 0.495 0.50 0.515 0.53 0.59 0.54 0.605 -
P/RPS 3.29 6.00 6.17 2.16 2.07 1.86 1.78 50.44%
P/EPS -25.26 -11.85 -10.82 -4.53 -7.51 -16.07 -32.88 -16.07%
EY -3.96 -8.44 -9.24 -22.06 -13.31 -6.22 -3.04 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.67 1.66 1.66 1.59 1.29 1.38 10.33%

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