[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -184.92%
YoY- -153.47%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 118,456 137,614 140,242 162,692 124,870 121,860 130,576 -6.27%
PBT -54,660 -34,866 -11,660 -3,756 -1,963 9,862 12,156 -
Tax -1,790 -3,057 -4,576 -5,048 -1,127 -2,850 -2,388 -17.43%
NP -56,450 -37,924 -16,236 -8,804 -3,090 7,012 9,768 -
-
NP to SH -56,450 -37,924 -16,236 -8,804 -3,090 7,012 9,768 -
-
Tax Rate - - - - - 28.90% 19.64% -
Total Cost 174,906 175,538 156,478 171,496 127,960 114,848 120,808 27.89%
-
Net Worth 154,525 178,674 202,974 210,530 212,437 236,413 246,570 -26.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 154,525 178,674 202,974 210,530 212,437 236,413 246,570 -26.70%
NOSH 482,891 482,903 483,273 478,478 482,812 482,477 474,174 1.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -47.65% -27.56% -11.58% -5.41% -2.47% 5.75% 7.48% -
ROE -36.53% -21.23% -8.00% -4.18% -1.45% 2.97% 3.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.53 28.50 29.02 34.00 25.86 25.26 27.54 -7.40%
EPS -11.69 -7.85 -3.36 -1.84 -0.64 1.45 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.37 0.42 0.44 0.44 0.49 0.52 -27.58%
Adjusted Per Share Value based on latest NOSH - 478,478
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.86 60.24 61.39 71.22 54.66 53.35 57.16 -6.26%
EPS -24.71 -16.60 -7.11 -3.85 -1.35 3.07 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6765 0.7822 0.8885 0.9216 0.93 1.0349 1.0794 -26.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.55 0.57 0.59 0.635 0.605 0.665 0.725 -
P/RPS 2.24 2.00 2.03 1.87 2.34 2.63 2.63 -10.12%
P/EPS -4.70 -7.26 -17.56 -34.51 -94.53 45.76 35.19 -
EY -21.25 -13.78 -5.69 -2.90 -1.06 2.19 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.54 1.40 1.44 1.38 1.36 1.39 15.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 20/08/15 28/05/15 18/02/15 20/11/14 28/08/14 -
Price 0.53 0.59 0.54 0.605 0.62 0.615 0.70 -
P/RPS 2.16 2.07 1.86 1.78 2.40 2.43 2.54 -10.21%
P/EPS -4.53 -7.51 -16.07 -32.88 -96.88 42.32 33.98 -
EY -22.06 -13.31 -6.22 -3.04 -1.03 2.36 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.59 1.29 1.38 1.41 1.26 1.35 14.73%

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