[MERIDIAN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.61%
YoY- 66.25%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 48,371 50,145 47,782 48,859 56,325 61,268 66,775 -19.29%
PBT -22,660 -26,596 -26,089 -29,608 -16,487 -37,765 -37,824 -28.86%
Tax -843 -516 -516 -516 -474 15,113 15,113 -
NP -23,503 -27,112 -26,605 -30,124 -16,961 -22,652 -22,711 2.30%
-
NP to SH -23,503 -27,112 -26,605 -30,124 -16,961 -22,652 -22,711 2.30%
-
Tax Rate - - - - - - - -
Total Cost 71,874 77,257 74,387 78,983 73,286 83,920 89,486 -13.55%
-
Net Worth 136,709 128,883 132,422 145,753 149,325 161,269 162,029 -10.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 136,709 128,883 132,422 145,753 149,325 161,269 162,029 -10.68%
NOSH 427,216 429,610 427,170 428,686 426,643 424,393 426,392 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -48.59% -54.07% -55.68% -61.65% -30.11% -36.97% -34.01% -
ROE -17.19% -21.04% -20.09% -20.67% -11.36% -14.05% -14.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.32 11.67 11.19 11.40 13.20 14.44 15.66 -19.40%
EPS -5.50 -6.31 -6.23 -7.03 -3.98 -5.34 -5.33 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.34 0.35 0.38 0.38 -10.79%
Adjusted Per Share Value based on latest NOSH - 428,686
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.17 21.95 20.92 21.39 24.66 26.82 29.23 -19.30%
EPS -10.29 -11.87 -11.65 -13.19 -7.42 -9.92 -9.94 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5985 0.5642 0.5797 0.6381 0.6537 0.706 0.7093 -10.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.10 0.07 0.07 0.08 0.09 -
P/RPS 0.79 0.77 0.89 0.61 0.53 0.55 0.57 24.23%
P/EPS -1.64 -1.43 -1.61 -1.00 -1.76 -1.50 -1.69 -1.97%
EY -61.13 -70.12 -62.28 -100.39 -56.79 -66.72 -59.18 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.21 0.20 0.21 0.24 10.79%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 25/08/09 28/05/09 27/02/09 21/11/08 22/08/08 -
Price 0.08 0.08 0.09 0.10 0.08 0.06 0.09 -
P/RPS 0.71 0.69 0.80 0.88 0.61 0.42 0.57 15.72%
P/EPS -1.45 -1.27 -1.45 -1.42 -2.01 -1.12 -1.69 -9.68%
EY -68.77 -78.89 -69.20 -70.27 -49.69 -88.96 -59.18 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.29 0.23 0.16 0.24 2.75%

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