[MERIDIAN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2317.45%
YoY- -2096.08%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 80,799 81,001 89,401 84,747 92,339 83,724 76,233 3.95%
PBT -71,179 -39,085 -40,055 -41,194 -7,028 -7,643 -2,550 818.32%
Tax -8,606 -2,440 -1,150 -1,063 5,280 4,638 2,680 -
NP -79,785 -41,525 -41,205 -42,257 -1,748 -3,005 130 -
-
NP to SH -79,836 -41,566 -41,205 -42,257 -1,748 -3,005 130 -
-
Tax Rate - - - - - - - -
Total Cost 160,584 122,526 130,606 127,004 94,087 86,729 76,103 64.43%
-
Net Worth 320,323 358,399 367,499 363,073 410,040 404,861 403,200 -14.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 320,323 358,399 367,499 363,073 410,040 404,861 403,200 -14.20%
NOSH 427,097 426,666 437,500 427,145 431,621 426,170 420,000 1.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -98.75% -51.26% -46.09% -49.86% -1.89% -3.59% 0.17% -
ROE -24.92% -11.60% -11.21% -11.64% -0.43% -0.74% 0.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.92 18.98 20.43 19.84 21.39 19.65 18.15 2.80%
EPS -18.69 -9.74 -9.42 -9.89 -0.40 -0.71 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.84 0.84 0.85 0.95 0.95 0.96 -15.16%
Adjusted Per Share Value based on latest NOSH - 427,145
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.37 35.46 39.14 37.10 40.42 36.65 33.37 3.95%
EPS -34.95 -18.20 -18.04 -18.50 -0.77 -1.32 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4023 1.5689 1.6088 1.5894 1.795 1.7723 1.7651 -14.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.09 0.09 0.20 0.22 0.22 0.24 0.28 -
P/RPS 0.48 0.47 0.98 1.11 1.03 1.22 1.54 -53.99%
P/EPS -0.48 -0.92 -2.12 -2.22 -54.32 -34.04 904.62 -
EY -207.70 -108.24 -47.09 -44.97 -1.84 -2.94 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.24 0.26 0.23 0.25 0.29 -44.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.09 0.10 0.09 0.20 0.23 0.22 0.25 -
P/RPS 0.48 0.53 0.44 1.01 1.08 1.12 1.38 -50.50%
P/EPS -0.48 -1.03 -0.96 -2.02 -56.79 -31.20 807.69 -
EY -207.70 -97.42 -104.65 -49.46 -1.76 -3.21 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.11 0.24 0.24 0.23 0.26 -40.24%

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