[MERIDIAN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -92.07%
YoY- -4467.28%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 127,701 106,884 89,073 80,799 81,001 89,401 84,747 31.53%
PBT -89,750 -93,190 -97,416 -71,179 -39,085 -40,055 -41,194 68.30%
Tax -14,790 -14,343 -12,931 -8,606 -2,440 -1,150 -1,063 481.27%
NP -104,540 -107,533 -110,347 -79,785 -41,525 -41,205 -42,257 83.22%
-
NP to SH -104,550 -107,584 -110,398 -79,836 -41,566 -41,205 -42,257 83.23%
-
Tax Rate - - - - - - - -
Total Cost 232,241 214,417 199,420 160,584 122,526 130,606 127,004 49.70%
-
Net Worth 251,250 0 255,179 320,323 358,399 367,499 363,073 -21.81%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 251,250 0 255,179 320,323 358,399 367,499 363,073 -21.81%
NOSH 418,750 427,108 425,298 427,097 426,666 437,500 427,145 -1.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -81.86% -100.61% -123.88% -98.75% -51.26% -46.09% -49.86% -
ROE -41.61% 0.00% -43.26% -24.92% -11.60% -11.21% -11.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.50 25.03 20.94 18.92 18.98 20.43 19.84 33.30%
EPS -24.97 -25.19 -25.96 -18.69 -9.74 -9.42 -9.89 85.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.00 0.60 0.75 0.84 0.84 0.85 -20.77%
Adjusted Per Share Value based on latest NOSH - 427,097
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.90 46.79 38.99 35.37 35.46 39.14 37.10 31.52%
EPS -45.77 -47.10 -48.33 -34.95 -18.20 -18.04 -18.50 83.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0999 0.00 1.1171 1.4023 1.5689 1.6088 1.5894 -21.81%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.10 0.11 0.10 0.09 0.09 0.20 0.22 -
P/RPS 0.33 0.44 0.48 0.48 0.47 0.98 1.11 -55.55%
P/EPS -0.40 -0.44 -0.39 -0.48 -0.92 -2.12 -2.22 -68.19%
EY -249.67 -228.99 -259.58 -207.70 -108.24 -47.09 -44.97 214.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.17 0.12 0.11 0.24 0.26 -24.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 29/05/06 28/02/06 29/11/05 25/08/05 27/05/05 25/02/05 -
Price 0.10 0.10 0.12 0.09 0.10 0.09 0.20 -
P/RPS 0.33 0.40 0.57 0.48 0.53 0.44 1.01 -52.65%
P/EPS -0.40 -0.40 -0.46 -0.48 -1.03 -0.96 -2.02 -66.12%
EY -249.67 -251.89 -216.31 -207.70 -97.42 -104.65 -49.46 195.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.00 0.20 0.12 0.12 0.11 0.24 -20.58%

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