[MERIDIAN] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -114.4%
YoY- -156.4%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 56,325 73,813 153,573 89,073 84,747 75,042 111,166 -10.70%
PBT -20,155 -110,986 6,348 -97,416 -41,194 350 33,894 -
Tax -474 13,044 9,304 -12,931 -1,843 1,976 -10,784 -40.56%
NP -20,629 -97,942 15,652 -110,347 -43,037 2,326 23,110 -
-
NP to SH -20,629 -97,942 15,652 -110,347 -43,037 2,326 23,110 -
-
Tax Rate - - -146.57% - - -564.57% 31.82% -
Total Cost 76,954 171,755 137,921 199,420 127,784 72,716 88,056 -2.21%
-
Net Worth 149,449 170,779 268,745 251,917 362,911 403,512 402,454 -15.20%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 149,449 170,779 268,745 251,917 362,911 403,512 402,454 -15.20%
NOSH 426,997 426,948 426,579 426,979 426,954 424,749 414,901 0.47%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -36.62% -132.69% 10.19% -123.88% -50.78% 3.10% 20.79% -
ROE -13.80% -57.35% 5.82% -43.80% -11.86% 0.58% 5.74% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.19 17.29 36.00 20.86 19.85 17.67 26.79 -11.12%
EPS -4.83 -22.94 3.72 -25.85 -10.08 0.54 5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.40 0.63 0.59 0.85 0.95 0.97 -15.61%
Adjusted Per Share Value based on latest NOSH - 425,298
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.66 32.31 67.23 38.99 37.10 32.85 48.66 -10.70%
EPS -9.03 -42.88 6.85 -48.31 -18.84 1.02 10.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.7476 1.1765 1.1028 1.5887 1.7664 1.7618 -15.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.07 0.13 0.16 0.10 0.22 0.30 0.24 -
P/RPS 0.53 0.75 0.44 0.48 1.11 1.70 0.90 -8.43%
P/EPS -1.45 -0.57 4.36 -0.39 -2.18 54.78 4.31 -
EY -69.02 -176.46 22.93 -258.44 -45.82 1.83 23.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.33 0.25 0.17 0.26 0.32 0.25 -3.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.08 0.10 0.20 0.12 0.20 0.31 0.23 -
P/RPS 0.61 0.58 0.56 0.58 1.01 1.75 0.86 -5.55%
P/EPS -1.66 -0.44 5.45 -0.46 -1.98 56.61 4.13 -
EY -60.39 -229.40 18.35 -215.36 -50.40 1.77 24.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.32 0.20 0.24 0.33 0.24 -0.70%

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