[MERIDIAN] QoQ TTM Result on 30-Jun-2020 [#4]

Announcement Date
04-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 3259.15%
YoY- 122.06%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 31,170 15,122 15,684 19,138 12,851 13,210 13,727 72.67%
PBT -131 15,232 2,410 4,520 -108 -14,711 -16,499 -96.00%
Tax -2,571 -333 -26 -34 -34 -71 -553 178.29%
NP -2,702 14,899 2,384 4,486 -142 -14,782 -17,052 -70.68%
-
NP to SH -2,702 14,899 2,384 4,486 -142 -14,782 -17,391 -71.06%
-
Tax Rate - 2.19% 1.08% 0.75% - - - -
Total Cost 33,872 223 13,300 14,652 12,993 27,992 30,779 6.58%
-
Net Worth 117,830 123,722 117,830 147,288 141,396 135,505 113,287 2.65%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 117,830 123,722 117,830 147,288 141,396 135,505 113,287 2.65%
NOSH 589,153 589,153 589,153 589,153 589,153 589,153 523,655 8.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -8.67% 98.53% 15.20% 23.44% -1.10% -111.90% -124.22% -
ROE -2.29% 12.04% 2.02% 3.05% -0.10% -10.91% -15.35% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.29 2.57 2.66 3.25 2.18 2.24 2.79 53.13%
EPS -0.46 2.53 0.40 0.76 -0.02 -2.51 -3.53 -74.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.25 0.24 0.23 0.23 -8.88%
Adjusted Per Share Value based on latest NOSH - 589,153
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.65 6.62 6.87 8.38 5.63 5.78 6.01 72.69%
EPS -1.18 6.52 1.04 1.96 -0.06 -6.47 -7.61 -71.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5158 0.5416 0.5158 0.6448 0.619 0.5932 0.4959 2.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.335 0.425 0.35 0.08 0.055 0.065 0.075 -
P/RPS 6.33 16.56 13.15 2.46 2.52 2.90 2.69 76.82%
P/EPS -73.04 16.81 86.49 10.51 -228.19 -2.59 -2.12 956.52%
EY -1.37 5.95 1.16 9.52 -0.44 -38.60 -47.08 -90.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.02 1.75 0.32 0.23 0.28 0.33 195.64%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 30/11/20 04/09/20 26/06/20 28/02/20 19/11/19 -
Price 0.14 0.35 0.34 0.265 0.08 0.085 0.065 -
P/RPS 2.65 13.64 12.77 8.16 3.67 3.79 2.33 8.94%
P/EPS -30.53 13.84 84.02 34.80 -331.92 -3.39 -1.84 549.42%
EY -3.28 7.23 1.19 2.87 -0.30 -29.52 -54.32 -84.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.67 1.70 1.06 0.33 0.37 0.28 84.09%

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