[MERIDIAN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.55%
YoY- -161.09%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,573 136,576 127,701 106,884 89,073 80,799 81,001 53.00%
PBT 6,123 -57,596 -89,750 -93,190 -97,416 -71,179 -39,085 -
Tax 9,304 -9,777 -14,790 -14,343 -12,931 -8,606 -2,440 -
NP 15,427 -67,373 -104,540 -107,533 -110,347 -79,785 -41,525 -
-
NP to SH 15,427 -67,373 -104,550 -107,584 -110,398 -79,836 -41,566 -
-
Tax Rate -151.95% - - - - - - -
Total Cost 138,146 203,949 232,241 214,417 199,420 160,584 122,526 8.30%
-
Net Worth 269,176 252,000 251,250 0 255,179 320,323 358,399 -17.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 269,176 252,000 251,250 0 255,179 320,323 358,399 -17.33%
NOSH 427,264 420,000 418,750 427,108 425,298 427,097 426,666 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.05% -49.33% -81.86% -100.61% -123.88% -98.75% -51.26% -
ROE 5.73% -26.74% -41.61% 0.00% -43.26% -24.92% -11.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.94 32.52 30.50 25.03 20.94 18.92 18.98 52.87%
EPS 3.61 -16.04 -24.97 -25.19 -25.96 -18.69 -9.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.60 0.00 0.60 0.75 0.84 -17.40%
Adjusted Per Share Value based on latest NOSH - 427,108
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.23 59.79 55.90 46.79 38.99 35.37 35.46 53.00%
EPS 6.75 -29.49 -45.77 -47.10 -48.33 -34.95 -18.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1784 1.1032 1.0999 0.00 1.1171 1.4023 1.5689 -17.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.16 0.10 0.10 0.11 0.10 0.09 0.09 -
P/RPS 0.45 0.31 0.33 0.44 0.48 0.48 0.47 -2.84%
P/EPS 4.43 -0.62 -0.40 -0.44 -0.39 -0.48 -0.92 -
EY 22.57 -160.41 -249.67 -228.99 -259.58 -207.70 -108.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.17 0.00 0.17 0.12 0.11 72.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 24/08/06 29/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.20 0.13 0.10 0.10 0.12 0.09 0.10 -
P/RPS 0.56 0.40 0.33 0.40 0.57 0.48 0.53 3.72%
P/EPS 5.54 -0.81 -0.40 -0.40 -0.46 -0.48 -1.03 -
EY 18.05 -123.39 -249.67 -251.89 -216.31 -207.70 -97.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.17 0.00 0.20 0.12 0.12 91.95%

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