[MERIDIAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.56%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 110,521 131,948 153,573 136,576 127,701 106,884 89,073 15.51%
PBT -83,581 -874 6,123 -57,596 -89,750 -93,190 -97,416 -9.73%
Tax 12,131 11,168 9,304 -9,777 -14,790 -14,343 -12,931 -
NP -71,450 10,294 15,427 -67,373 -104,540 -107,533 -110,347 -25.21%
-
NP to SH -71,450 10,294 15,427 -67,373 -104,550 -107,584 -110,398 -25.23%
-
Tax Rate - - -151.95% - - - - -
Total Cost 181,971 121,654 138,146 203,949 232,241 214,417 199,420 -5.93%
-
Net Worth 187,849 271,950 269,176 252,000 251,250 0 255,179 -18.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,849 271,950 269,176 252,000 251,250 0 255,179 -18.51%
NOSH 426,929 431,666 427,264 420,000 418,750 427,108 425,298 0.25%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -64.65% 7.80% 10.05% -49.33% -81.86% -100.61% -123.88% -
ROE -38.04% 3.79% 5.73% -26.74% -41.61% 0.00% -43.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.89 30.57 35.94 32.52 30.50 25.03 20.94 15.24%
EPS -16.74 2.38 3.61 -16.04 -24.97 -25.19 -25.96 -25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.63 0.63 0.60 0.60 0.00 0.60 -18.72%
Adjusted Per Share Value based on latest NOSH - 420,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.38 57.76 67.23 59.79 55.90 46.79 38.99 15.51%
EPS -31.28 4.51 6.75 -29.49 -45.77 -47.10 -48.33 -25.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8223 1.1905 1.1784 1.1032 1.0999 0.00 1.1171 -18.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.18 0.20 0.16 0.10 0.10 0.11 0.10 -
P/RPS 0.70 0.65 0.45 0.31 0.33 0.44 0.48 28.68%
P/EPS -1.08 8.39 4.43 -0.62 -0.40 -0.44 -0.39 97.56%
EY -92.98 11.92 22.57 -160.41 -249.67 -228.99 -259.58 -49.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.25 0.17 0.17 0.00 0.17 80.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 23/11/06 24/08/06 29/05/06 28/02/06 -
Price 0.16 0.16 0.20 0.13 0.10 0.10 0.12 -
P/RPS 0.62 0.52 0.56 0.40 0.33 0.40 0.57 5.78%
P/EPS -0.96 6.71 5.54 -0.81 -0.40 -0.40 -0.46 63.52%
EY -104.60 14.90 18.05 -123.39 -249.67 -251.89 -216.31 -38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.32 0.22 0.17 0.00 0.20 48.13%

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