[MERIDIAN] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 74.55%
YoY- 68.21%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 48,859 56,325 61,268 66,775 71,856 72,372 89,999 -33.42%
PBT -29,608 -16,487 -37,765 -37,824 -104,358 -115,090 -87,885 -51.55%
Tax -516 -474 15,113 15,113 15,113 15,113 13,071 -
NP -30,124 -16,961 -22,652 -22,711 -89,245 -99,977 -74,814 -45.44%
-
NP to SH -30,124 -16,961 -22,652 -22,711 -89,245 -99,977 -74,814 -45.44%
-
Tax Rate - - - - - - - -
Total Cost 78,983 73,286 83,920 89,486 161,101 172,349 164,813 -38.73%
-
Net Worth 145,753 149,325 161,269 162,029 179,233 170,559 183,552 -14.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 145,753 149,325 161,269 162,029 179,233 170,559 183,552 -14.23%
NOSH 428,686 426,643 424,393 426,392 426,746 426,398 426,865 0.28%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -61.65% -30.11% -36.97% -34.01% -124.20% -138.14% -83.13% -
ROE -20.67% -11.36% -14.05% -14.02% -49.79% -58.62% -40.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.40 13.20 14.44 15.66 16.84 16.97 21.08 -33.59%
EPS -7.03 -3.98 -5.34 -5.33 -20.91 -23.45 -17.53 -45.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.38 0.38 0.42 0.40 0.43 -14.47%
Adjusted Per Share Value based on latest NOSH - 426,392
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.39 24.66 26.82 29.23 31.46 31.68 39.40 -33.42%
EPS -13.19 -7.42 -9.92 -9.94 -39.07 -43.77 -32.75 -45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.6537 0.706 0.7093 0.7846 0.7466 0.8035 -14.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.07 0.07 0.08 0.09 0.10 0.13 0.15 -
P/RPS 0.61 0.53 0.55 0.57 0.59 0.77 0.71 -9.61%
P/EPS -1.00 -1.76 -1.50 -1.69 -0.48 -0.55 -0.86 10.56%
EY -100.39 -56.79 -66.72 -59.18 -209.13 -180.36 -116.84 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.24 0.24 0.33 0.35 -28.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 21/11/08 22/08/08 23/05/08 29/02/08 28/11/07 -
Price 0.10 0.08 0.06 0.09 0.09 0.10 0.13 -
P/RPS 0.88 0.61 0.42 0.57 0.53 0.59 0.62 26.27%
P/EPS -1.42 -2.01 -1.12 -1.69 -0.43 -0.43 -0.74 54.35%
EY -70.27 -49.69 -88.96 -59.18 -232.37 -234.47 -134.82 -35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.16 0.24 0.21 0.25 0.30 -2.23%

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