[MERIDIAN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -37.56%
YoY- -46.51%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 83,724 76,233 75,042 87,020 100,015 105,667 110,698 -17.00%
PBT -7,643 -2,550 350 15,462 22,682 27,274 33,606 -
Tax 4,638 2,680 1,767 -6,381 -8,138 -9,200 -10,462 -
NP -3,005 130 2,117 9,081 14,544 18,074 23,144 -
-
NP to SH -3,005 130 2,117 9,081 14,544 18,074 23,144 -
-
Tax Rate - - -504.86% 41.27% 35.88% 33.73% 31.13% -
Total Cost 86,729 76,103 72,925 77,939 85,471 87,593 87,554 -0.62%
-
Net Worth 404,861 403,200 437,000 399,500 398,296 402,632 402,091 0.45%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 41 41 41 41 -
Div Payout % - - - 0.46% 0.29% 0.23% 0.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 404,861 403,200 437,000 399,500 398,296 402,632 402,091 0.45%
NOSH 426,170 420,000 460,000 425,000 419,259 423,823 414,527 1.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.59% 0.17% 2.82% 10.44% 14.54% 17.10% 20.91% -
ROE -0.74% 0.03% 0.48% 2.27% 3.65% 4.49% 5.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.65 18.15 16.31 20.48 23.86 24.93 26.70 -18.50%
EPS -0.71 0.03 0.46 2.14 3.47 4.26 5.58 -
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.95 0.96 0.95 0.94 0.95 0.95 0.97 -1.38%
Adjusted Per Share Value based on latest NOSH - 425,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.65 33.37 32.85 38.09 43.78 46.26 48.46 -17.00%
EPS -1.32 0.06 0.93 3.98 6.37 7.91 10.13 -
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 1.7723 1.7651 1.913 1.7489 1.7436 1.7626 1.7602 0.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.24 0.28 0.30 0.31 0.26 0.23 0.24 -
P/RPS 1.22 1.54 1.84 1.51 1.09 0.92 0.90 22.50%
P/EPS -34.04 904.62 65.19 14.51 7.50 5.39 4.30 -
EY -2.94 0.11 1.53 6.89 13.34 18.54 23.26 -
DY 0.00 0.00 0.00 0.03 0.04 0.04 0.04 -
P/NAPS 0.25 0.29 0.32 0.33 0.27 0.24 0.25 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 18/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.22 0.25 0.31 0.30 0.32 0.25 0.23 -
P/RPS 1.12 1.38 1.90 1.47 1.34 1.00 0.86 19.27%
P/EPS -31.20 807.69 67.36 14.04 9.22 5.86 4.12 -
EY -3.21 0.12 1.48 7.12 10.84 17.06 24.27 -
DY 0.00 0.00 0.00 0.03 0.03 0.04 0.04 -
P/NAPS 0.23 0.26 0.33 0.32 0.34 0.26 0.24 -2.79%

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