[MERIDIAN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 101.18%
YoY- 192.67%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 89,073 63,156 38,298 21,172 84,747 67,104 42,044 64.72%
PBT -97,416 -31,559 -849 958 -41,194 -1,574 -2,958 920.91%
Tax -12,931 -6,921 -968 -452 -1,843 -158 409 -
NP -110,347 -38,480 -1,817 506 -43,037 -1,732 -2,549 1124.46%
-
NP to SH -110,347 -38,600 -1,927 506 -43,037 -1,732 -2,549 1124.46%
-
Tax Rate - - - 47.18% - - - -
Total Cost 199,420 101,636 40,115 20,666 127,784 68,836 44,593 170.69%
-
Net Worth 251,917 320,199 355,799 367,499 362,911 401,317 403,591 -26.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 251,917 320,199 355,799 367,499 362,911 401,317 403,591 -26.90%
NOSH 426,979 426,933 423,571 437,500 426,954 422,439 424,833 0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -123.88% -60.93% -4.74% 2.39% -50.78% -2.58% -6.06% -
ROE -43.80% -12.05% -0.54% 0.14% -11.86% -0.43% -0.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.86 14.79 9.04 4.84 19.85 15.88 9.90 64.13%
EPS -25.85 -9.04 -0.45 0.12 -10.08 -0.41 -0.60 1120.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.75 0.84 0.84 0.85 0.95 0.95 -27.14%
Adjusted Per Share Value based on latest NOSH - 437,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.99 27.65 16.77 9.27 37.10 29.38 18.41 64.69%
EPS -48.31 -16.90 -0.84 0.22 -18.84 -0.76 -1.12 1121.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1028 1.4017 1.5576 1.6088 1.5887 1.7568 1.7668 -26.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.09 0.09 0.20 0.22 0.22 0.24 -
P/RPS 0.48 0.61 1.00 4.13 1.11 1.38 2.43 -65.98%
P/EPS -0.39 -1.00 -19.78 172.92 -2.18 -53.66 -40.00 -95.39%
EY -258.44 -100.46 -5.05 0.58 -45.82 -1.86 -2.50 2084.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.11 0.24 0.26 0.23 0.25 -22.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.12 0.09 0.10 0.09 0.20 0.23 0.22 -
P/RPS 0.58 0.61 1.11 1.86 1.01 1.45 2.22 -59.03%
P/EPS -0.46 -1.00 -21.98 77.82 -1.98 -56.10 -36.67 -94.55%
EY -215.36 -100.46 -4.55 1.29 -50.40 -1.78 -2.73 1724.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.12 0.12 0.11 0.24 0.24 0.23 -8.87%

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