[MERIDIAN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.53%
YoY- -77.45%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 129,703 132,859 124,870 132,917 132,437 149,377 181,408 -20.09%
PBT -13,871 -8,301 -1,963 9,846 15,542 22,224 23,456 -
Tax -2,221 -1,106 -1,127 -1,946 -2,690 -4,631 -4,843 -40.61%
NP -16,092 -9,407 -3,090 7,900 12,852 17,593 18,613 -
-
NP to SH -16,092 -9,407 -3,090 7,900 12,852 17,593 18,613 -
-
Tax Rate - - - 19.76% 17.31% 20.84% 20.65% -
Total Cost 145,795 142,266 127,960 125,017 119,585 131,784 162,795 -7.10%
-
Net Worth 203,734 210,530 207,545 229,687 249,599 236,551 204,338 -0.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 203,734 210,530 207,545 229,687 249,599 236,551 204,338 -0.19%
NOSH 485,081 478,478 471,694 468,750 480,000 473,103 454,086 4.51%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.41% -7.08% -2.47% 5.94% 9.70% 11.78% 10.26% -
ROE -7.90% -4.47% -1.49% 3.44% 5.15% 7.44% 9.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.74 27.77 26.47 28.36 27.59 31.57 39.95 -23.53%
EPS -3.32 -1.97 -0.66 1.69 2.68 3.72 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.44 0.49 0.52 0.50 0.45 -4.50%
Adjusted Per Share Value based on latest NOSH - 468,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 56.78 58.16 54.66 58.19 57.98 65.39 79.41 -20.08%
EPS -7.04 -4.12 -1.35 3.46 5.63 7.70 8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8919 0.9216 0.9086 1.0055 1.0927 1.0355 0.8945 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.59 0.635 0.605 0.665 0.725 0.75 0.80 -
P/RPS 2.21 2.29 2.29 2.35 2.63 2.38 2.00 6.90%
P/EPS -17.79 -32.30 -92.35 39.46 27.08 20.17 19.52 -
EY -5.62 -3.10 -1.08 2.53 3.69 4.96 5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.44 1.38 1.36 1.39 1.50 1.78 -14.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 28/05/15 18/02/15 20/11/14 28/08/14 20/05/14 26/02/14 -
Price 0.54 0.605 0.62 0.615 0.70 0.73 0.78 -
P/RPS 2.02 2.18 2.34 2.17 2.54 2.31 1.95 2.38%
P/EPS -16.28 -30.77 -94.64 36.49 26.14 19.63 19.03 -
EY -6.14 -3.25 -1.06 2.74 3.83 5.09 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.38 1.41 1.26 1.35 1.46 1.73 -17.81%

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