[MERIDIAN] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 24.47%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 18,035 15,327 37,868 29,440 23,687 20,358 47,391 -47.57%
PBT 2,316 2,719 9,948 7,989 6,908 9,051 33,044 -83.08%
Tax -1,184 -1,278 -3,813 -2,186 -2,246 -2,540 -15,823 -82.32%
NP 1,132 1,441 6,135 5,803 4,662 6,511 17,221 -83.79%
-
NP to SH 1,132 1,441 6,135 5,803 4,662 6,511 17,221 -83.79%
-
Tax Rate 51.12% 47.00% 38.33% 27.36% 32.51% 28.06% 47.88% -
Total Cost 16,903 13,886 31,733 23,637 19,025 13,847 30,170 -32.11%
-
Net Worth 398,296 402,632 402,091 405,356 397,766 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 398,296 402,632 402,091 405,356 397,766 0 0 -
NOSH 419,259 423,823 414,527 426,691 427,706 425,555 347,899 13.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.28% 9.40% 16.20% 19.71% 19.68% 31.98% 36.34% -
ROE 0.28% 0.36% 1.53% 1.43% 1.17% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.30 3.62 9.14 6.90 5.54 4.78 13.62 -53.73%
EPS 0.27 0.34 1.48 1.36 1.09 1.72 4.95 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.97 0.95 0.93 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,691
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.90 6.71 16.58 12.89 10.37 8.91 20.75 -47.56%
EPS 0.50 0.63 2.69 2.54 2.04 2.85 7.54 -83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7436 1.7626 1.7602 1.7745 1.7413 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.26 0.23 0.24 0.30 0.40 0.57 0.00 -
P/RPS 6.04 6.36 2.63 4.35 7.22 11.92 0.00 -
P/EPS 96.30 67.65 16.22 22.06 36.70 37.25 0.00 -
EY 1.04 1.48 6.17 4.53 2.73 2.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.25 0.32 0.43 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 27/11/02 23/08/02 24/05/02 28/02/02 -
Price 0.32 0.25 0.23 0.26 0.44 0.47 0.00 -
P/RPS 7.44 6.91 2.52 3.77 7.94 9.82 0.00 -
P/EPS 118.52 73.53 15.54 19.12 40.37 30.72 0.00 -
EY 0.84 1.36 6.43 5.23 2.48 3.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.24 0.27 0.47 0.00 0.00 -

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