[MERIDIAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2384.82%
YoY- -1950.26%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 63,156 38,298 21,172 84,747 67,104 42,044 16,518 144.31%
PBT -31,559 -849 958 -41,194 -1,574 -2,958 -181 3011.23%
Tax -6,921 -968 -452 -1,843 -158 409 -365 609.80%
NP -38,480 -1,817 506 -43,037 -1,732 -2,549 -546 1601.78%
-
NP to SH -38,600 -1,927 506 -43,037 -1,732 -2,549 -546 1605.31%
-
Tax Rate - - 47.18% - - - - -
Total Cost 101,636 40,115 20,666 127,784 68,836 44,593 17,064 228.22%
-
Net Worth 320,199 355,799 367,499 362,911 401,317 403,591 403,200 -14.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 320,199 355,799 367,499 362,911 401,317 403,591 403,200 -14.23%
NOSH 426,933 423,571 437,500 426,954 422,439 424,833 420,000 1.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -60.93% -4.74% 2.39% -50.78% -2.58% -6.06% -3.31% -
ROE -12.05% -0.54% 0.14% -11.86% -0.43% -0.63% -0.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.79 9.04 4.84 19.85 15.88 9.90 3.93 141.75%
EPS -9.04 -0.45 0.12 -10.08 -0.41 -0.60 -0.13 1586.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.84 0.84 0.85 0.95 0.95 0.96 -15.16%
Adjusted Per Share Value based on latest NOSH - 427,145
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.65 16.77 9.27 37.10 29.38 18.41 7.23 144.35%
EPS -16.90 -0.84 0.22 -18.84 -0.76 -1.12 -0.24 1600.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4017 1.5576 1.6088 1.5887 1.7568 1.7668 1.7651 -14.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.09 0.09 0.20 0.22 0.22 0.24 0.28 -
P/RPS 0.61 1.00 4.13 1.11 1.38 2.43 7.12 -80.53%
P/EPS -1.00 -19.78 172.92 -2.18 -53.66 -40.00 -215.38 -97.20%
EY -100.46 -5.05 0.58 -45.82 -1.86 -2.50 -0.46 3514.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.24 0.26 0.23 0.25 0.29 -44.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.09 0.10 0.09 0.20 0.23 0.22 0.25 -
P/RPS 0.61 1.11 1.86 1.01 1.45 2.22 6.36 -79.01%
P/EPS -1.00 -21.98 77.82 -1.98 -56.10 -36.67 -192.31 -96.98%
EY -100.46 -4.55 1.29 -50.40 -1.78 -2.73 -0.52 3231.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.11 0.24 0.24 0.23 0.26 -40.24%

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