[MERIDIAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.87%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,288 32,684 181,408 139,886 114,259 64,715 169,448 -47.14%
PBT 6,078 5,399 14,587 21,043 14,028 6,631 35,432 -69.22%
Tax -1,194 -1,283 -2,648 -5,035 -3,347 -1,495 -7,415 -70.50%
NP 4,884 4,116 11,939 16,008 10,681 5,136 28,017 -68.89%
-
NP to SH 4,884 4,116 11,939 16,008 10,681 5,136 28,017 -68.89%
-
Tax Rate 19.64% 23.76% 18.15% 23.93% 23.86% 22.55% 20.93% -
Total Cost 60,404 28,568 169,469 123,878 103,578 59,579 141,431 -43.37%
-
Net Worth 246,570 236,551 206,907 206,999 209,074 199,621 194,940 17.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 14,628 - - - -
Div Payout % - - - 91.38% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,570 236,551 206,907 206,999 209,074 199,621 194,940 17.00%
NOSH 474,174 473,103 459,795 459,999 454,510 453,684 453,349 3.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.48% 12.59% 6.58% 11.44% 9.35% 7.94% 16.53% -
ROE 1.98% 1.74% 5.77% 7.73% 5.11% 2.57% 14.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.77 6.91 39.45 30.41 25.14 14.26 37.38 -48.70%
EPS 1.03 0.87 2.59 3.48 2.35 1.13 6.18 -69.81%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.45 0.45 0.46 0.44 0.43 13.54%
Adjusted Per Share Value based on latest NOSH - 459,224
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.58 14.31 79.41 61.24 50.02 28.33 74.18 -47.14%
EPS 2.14 1.80 5.23 7.01 4.68 2.25 12.26 -68.86%
DPS 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 1.0794 1.0355 0.9058 0.9062 0.9152 0.8739 0.8534 17.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.725 0.75 0.80 0.74 0.79 0.70 0.70 -
P/RPS 5.27 10.86 2.03 2.43 3.14 4.91 1.87 99.89%
P/EPS 70.39 86.21 30.81 21.26 33.62 61.83 11.33 239.08%
EY 1.42 1.16 3.25 4.70 2.97 1.62 8.83 -70.52%
DY 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 1.39 1.50 1.78 1.64 1.72 1.59 1.63 -10.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 26/11/13 22/08/13 23/05/13 28/02/13 -
Price 0.70 0.73 0.78 0.765 0.78 0.80 0.70 -
P/RPS 5.08 10.57 1.98 2.52 3.10 5.61 1.87 95.04%
P/EPS 67.96 83.91 30.04 21.98 33.19 70.67 11.33 231.21%
EY 1.47 1.19 3.33 4.55 3.01 1.42 8.83 -69.83%
DY 0.00 0.00 0.00 4.16 0.00 0.00 0.00 -
P/NAPS 1.35 1.46 1.73 1.70 1.70 1.82 1.63 -11.83%

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