[MERIDIAN] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 77.11%
YoY- 111.37%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,126 11,426 9,062 5,366 17,172 34,275 9,894 -76.42%
PBT -4,013 -6,174 1,325 650 38 3,045 -4,380 -5.65%
Tax -613 0 0 0 329 0 0 -
NP -4,626 -6,174 1,325 650 367 3,045 -4,380 3.69%
-
NP to SH -4,626 -6,174 1,325 650 367 3,045 -4,380 3.69%
-
Tax Rate - - 0.00% 0.00% -865.79% 0.00% - -
Total Cost 5,752 17,600 7,737 4,716 16,805 31,230 14,274 -45.35%
-
Net Worth 138,360 143,131 147,902 147,902 149,193 148,829 142,826 -2.08%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 138,360 143,131 147,902 147,902 149,193 148,829 142,826 -2.08%
NOSH 492,555 492,555 492,555 492,555 492,555 492,555 476,086 2.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -410.83% -54.03% 14.62% 12.11% 2.14% 8.88% -44.27% -
ROE -3.34% -4.31% 0.90% 0.44% 0.25% 2.05% -3.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.24 2.39 1.90 1.12 3.57 7.14 2.08 -76.20%
EPS -0.97 -1.29 0.28 0.14 0.08 0.63 -0.92 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.31 0.31 0.31 0.31 0.30 -2.22%
Adjusted Per Share Value based on latest NOSH - 492,555
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.49 5.00 3.97 2.35 7.52 15.00 4.33 -76.51%
EPS -2.03 -2.70 0.58 0.28 0.16 1.33 -1.92 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6057 0.6266 0.6475 0.6475 0.6531 0.6515 0.6252 -2.08%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.47 0.415 0.465 0.465 0.50 0.50 0.515 -
P/RPS 199.15 17.33 24.48 41.34 14.01 7.00 24.78 299.70%
P/EPS -48.47 -32.07 167.44 341.31 655.68 78.83 -55.98 -9.13%
EY -2.06 -3.12 0.60 0.29 0.15 1.27 -1.79 9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.38 1.50 1.50 1.61 1.61 1.72 -3.90%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 29/05/17 28/02/17 25/11/16 24/08/16 -
Price 0.47 0.44 0.43 0.45 0.495 0.495 0.50 -
P/RPS 199.15 18.37 22.64 40.01 13.87 6.93 24.06 307.61%
P/EPS -48.47 -34.00 154.83 330.30 649.12 78.05 -54.35 -7.32%
EY -2.06 -2.94 0.65 0.30 0.15 1.28 -1.84 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.47 1.39 1.45 1.60 1.60 1.67 -2.00%

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