[MERIDIAN] QoQ TTM Result on 31-Aug-2023 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2023
Quarter
31-Aug-2023 [#3]
Profit Trend
QoQ- 46.77%
YoY- 11.79%
View:
Show?
TTM Result
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
Revenue 2,352 2,533 2,794 1,475 2,738 1,222 2,946 -21.75%
PBT -9,189 -10,211 -12,874 -7,057 -13,257 -6,380 -8,140 14.11%
Tax 0 0 0 0 0 0 140 -
NP -9,189 -10,211 -12,874 -7,057 -13,257 -6,380 -8,000 16.29%
-
NP to SH -9,189 -10,211 -12,874 -7,057 -13,257 -6,380 -8,000 16.29%
-
Tax Rate - - - - - - - -
Total Cost 11,541 12,744 15,668 8,532 15,995 7,602 10,946 5.93%
-
Net Worth 118,786 123,354 123,354 0 45,686 0 47,971 168.56%
Dividend
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
Net Worth 118,786 123,354 123,354 0 45,686 0 47,971 168.56%
NOSH 228,434 228,434 228,434 228,434 228,434 228,434 228,434 0.00%
Ratio Analysis
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
NP Margin -390.69% -403.12% -460.77% -478.44% -484.19% -522.09% -271.55% -
ROE -7.74% -8.28% -10.44% 0.00% -29.02% 0.00% -16.68% -
Per Share
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
RPS 1.03 1.11 1.22 0.65 1.20 0.53 1.29 -21.74%
EPS -4.02 -4.47 -5.64 -3.09 -5.80 -2.79 -3.50 16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.54 0.00 0.20 0.00 0.21 168.56%
Adjusted Per Share Value based on latest NOSH - 228,434
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
RPS 1.03 1.11 1.22 0.65 1.20 0.53 1.29 -21.74%
EPS -4.02 -4.47 -5.64 -3.09 -5.80 -2.79 -3.50 16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.54 0.00 0.20 0.00 0.21 168.56%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
Date 29/02/24 30/11/23 29/09/23 30/08/23 30/06/23 31/05/23 31/03/23 -
Price 0.085 0.095 0.115 0.08 0.07 0.08 0.09 -
P/RPS 8.26 8.57 9.40 12.39 5.84 14.95 6.98 20.13%
P/EPS -2.11 -2.13 -2.04 -2.59 -1.21 -2.86 -2.57 -19.33%
EY -47.32 -47.05 -49.01 -38.62 -82.91 -34.91 -38.91 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.21 0.00 0.35 0.00 0.43 -65.94%
Price Multiplier on Announcement Date
29/02/24 30/11/23 30/09/23 31/08/23 30/06/23 31/05/23 31/03/23 CAGR
Date 30/04/24 19/02/24 30/11/23 - 29/08/23 - 01/06/23 -
Price 0.045 0.08 0.095 0.00 0.085 0.00 0.075 -
P/RPS 4.37 7.21 7.77 0.00 7.09 0.00 5.82 -26.81%
P/EPS -1.12 -1.79 -1.69 0.00 -1.46 0.00 -2.14 -50.61%
EY -89.39 -55.87 -59.32 0.00 -68.28 0.00 -46.69 102.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.18 0.00 0.43 0.00 0.36 -77.91%

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