[MERIDIAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.52%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 124,870 91,395 65,288 32,684 181,408 139,886 114,259 6.08%
PBT -1,963 7,397 6,078 5,399 14,587 21,043 14,028 -
Tax -1,127 -2,138 -1,194 -1,283 -2,648 -5,035 -3,347 -51.50%
NP -3,090 5,259 4,884 4,116 11,939 16,008 10,681 -
-
NP to SH -3,090 5,259 4,884 4,116 11,939 16,008 10,681 -
-
Tax Rate - 28.90% 19.64% 23.76% 18.15% 23.93% 23.86% -
Total Cost 127,960 86,136 60,404 28,568 169,469 123,878 103,578 15.08%
-
Net Worth 212,437 236,413 246,570 236,551 206,907 206,999 209,074 1.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 14,628 - -
Div Payout % - - - - - 91.38% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 212,437 236,413 246,570 236,551 206,907 206,999 209,074 1.06%
NOSH 482,812 482,477 474,174 473,103 459,795 459,999 454,510 4.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.47% 5.75% 7.48% 12.59% 6.58% 11.44% 9.35% -
ROE -1.45% 2.22% 1.98% 1.74% 5.77% 7.73% 5.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.86 18.94 13.77 6.91 39.45 30.41 25.14 1.89%
EPS -0.64 1.09 1.03 0.87 2.59 3.48 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 3.18 0.00 -
NAPS 0.44 0.49 0.52 0.50 0.45 0.45 0.46 -2.91%
Adjusted Per Share Value based on latest NOSH - 473,103
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.66 40.01 28.58 14.31 79.41 61.24 50.02 6.07%
EPS -1.35 2.30 2.14 1.80 5.23 7.01 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 6.40 0.00 -
NAPS 0.93 1.0349 1.0794 1.0355 0.9058 0.9062 0.9152 1.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.605 0.665 0.725 0.75 0.80 0.74 0.79 -
P/RPS 2.34 3.51 5.27 10.86 2.03 2.43 3.14 -17.75%
P/EPS -94.53 61.01 70.39 86.21 30.81 21.26 33.62 -
EY -1.06 1.64 1.42 1.16 3.25 4.70 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 4.30 0.00 -
P/NAPS 1.38 1.36 1.39 1.50 1.78 1.64 1.72 -13.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 20/11/14 28/08/14 20/05/14 26/02/14 26/11/13 22/08/13 -
Price 0.62 0.615 0.70 0.73 0.78 0.765 0.78 -
P/RPS 2.40 3.25 5.08 10.57 1.98 2.52 3.10 -15.64%
P/EPS -96.88 56.42 67.96 83.91 30.04 21.98 33.19 -
EY -1.03 1.77 1.47 1.19 3.33 4.55 3.01 -
DY 0.00 0.00 0.00 0.00 0.00 4.16 0.00 -
P/NAPS 1.41 1.26 1.35 1.46 1.73 1.70 1.70 -11.69%

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