[MERIDIAN] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 80.74%
YoY- 2.06%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,358 9,376 20,344 7,704 11,435 16,842 26,728 -46.87%
PBT -11,021 -4,202 -8,065 -2,801 -14,540 8,919 -25,239 -42.47%
Tax 0 -42 -474 0 0 0 13,044 -
NP -11,021 -4,244 -8,539 -2,801 -14,540 8,919 -12,195 -6.53%
-
NP to SH -11,021 -4,244 -8,539 -2,801 -14,540 8,919 -12,195 -6.53%
-
Tax Rate - - - - - 0.00% - -
Total Cost 21,379 13,620 28,883 10,505 25,975 7,923 38,923 -32.95%
-
Net Worth 132,422 145,753 149,325 161,269 162,029 179,233 170,559 -15.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 132,422 145,753 149,325 161,269 162,029 179,233 170,559 -15.53%
NOSH 427,170 428,686 426,643 424,393 426,392 426,746 426,398 0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -106.40% -45.26% -41.97% -36.36% -127.15% 52.96% -45.63% -
ROE -8.32% -2.91% -5.72% -1.74% -8.97% 4.98% -7.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.42 2.19 4.77 1.82 2.68 3.95 6.27 -47.01%
EPS -2.58 -0.99 -2.00 -0.66 -3.41 2.09 -2.86 -6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.34 0.35 0.38 0.38 0.42 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 424,393
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.53 4.10 8.91 3.37 5.01 7.37 11.70 -46.90%
EPS -4.82 -1.86 -3.74 -1.23 -6.37 3.90 -5.34 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.6381 0.6537 0.706 0.7093 0.7846 0.7466 -15.53%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.07 0.07 0.08 0.09 0.10 0.13 -
P/RPS 4.12 3.20 1.47 4.41 3.36 2.53 2.07 58.29%
P/EPS -3.88 -7.07 -3.50 -12.12 -2.64 4.78 -4.55 -10.08%
EY -25.80 -14.14 -28.59 -8.25 -37.89 20.90 -22.00 11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.20 0.21 0.24 0.24 0.33 -2.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 27/02/09 21/11/08 22/08/08 23/05/08 29/02/08 -
Price 0.09 0.10 0.08 0.06 0.09 0.09 0.10 -
P/RPS 3.71 4.57 1.68 3.31 3.36 2.28 1.60 75.27%
P/EPS -3.49 -10.10 -4.00 -9.09 -2.64 4.31 -3.50 -0.19%
EY -28.67 -9.90 -25.02 -11.00 -37.89 23.22 -28.60 0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.23 0.16 0.24 0.21 0.25 10.41%

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