[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -86.41%
YoY- 138.16%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 82,319 56,425 53,852 52,152 67,346 57,962 50,836 37.77%
PBT 9,974 6,685 1,542 1,876 13,093 6,270 3,428 103.41%
Tax -3,138 -30 -10 0 711 0 0 -
NP 6,836 6,654 1,532 1,876 13,804 6,270 3,428 58.23%
-
NP to SH 6,836 6,654 1,532 1,876 13,804 6,270 3,428 58.23%
-
Tax Rate 31.46% 0.45% 0.65% 0.00% -5.43% 0.00% 0.00% -
Total Cost 75,483 49,770 52,320 50,276 53,542 51,692 47,408 36.23%
-
Net Worth 165,034 157,835 148,944 149,227 149,223 141,089 137,119 13.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 165,034 157,835 148,944 149,227 149,223 141,089 137,119 13.11%
NOSH 446,040 426,581 425,555 426,363 426,351 427,545 428,499 2.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.30% 11.79% 2.84% 3.60% 20.50% 10.82% 6.74% -
ROE 4.14% 4.22% 1.03% 1.26% 9.25% 4.44% 2.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.46 13.23 12.65 12.23 15.80 13.56 11.86 34.19%
EPS 1.57 1.56 0.36 0.44 3.23 1.47 0.80 56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.35 0.35 0.35 0.33 0.32 10.13%
Adjusted Per Share Value based on latest NOSH - 426,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.04 24.70 23.57 22.83 29.48 25.37 22.25 37.80%
EPS 2.99 2.91 0.67 0.82 6.04 2.75 1.50 58.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.6909 0.652 0.6533 0.6532 0.6176 0.6003 13.10%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.49 0.27 0.27 0.28 0.29 0.19 0.15 -
P/RPS 2.66 2.04 2.13 2.29 1.84 1.40 1.26 64.34%
P/EPS 31.97 17.31 75.00 63.64 8.96 12.95 18.75 42.58%
EY 3.13 5.78 1.33 1.57 11.16 7.72 5.33 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.73 0.77 0.80 0.83 0.58 0.47 98.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 08/11/11 26/08/11 31/05/11 24/02/11 25/11/10 25/08/10 -
Price 0.67 0.39 0.29 0.29 0.28 0.28 0.20 -
P/RPS 3.63 2.95 2.29 2.37 1.77 2.07 1.69 66.24%
P/EPS 43.72 25.00 80.56 65.91 8.65 19.09 25.00 45.00%
EY 2.29 4.00 1.24 1.52 11.56 5.24 4.00 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.05 0.83 0.83 0.80 0.85 0.63 101.70%

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