[MERIDIAN] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 193.51%
YoY- 158.65%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 181,408 169,448 82,319 67,346 48,371 56,325 73,813 16.15%
PBT 14,587 35,432 9,974 13,093 -22,634 -20,155 -110,986 -
Tax -2,648 -7,415 -3,138 711 -903 -474 13,044 -
NP 11,939 28,017 6,836 13,804 -23,537 -20,629 -97,942 -
-
NP to SH 11,939 28,017 6,836 13,804 -23,537 -20,629 -97,942 -
-
Tax Rate 18.15% 20.93% 31.46% -5.43% - - - -
Total Cost 169,469 141,431 75,483 53,542 71,908 76,954 171,755 -0.22%
-
Net Worth 206,907 194,940 165,034 149,223 136,744 149,449 170,779 3.24%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 206,907 194,940 165,034 149,223 136,744 149,449 170,779 3.24%
NOSH 459,795 453,349 446,040 426,351 427,325 426,997 426,948 1.24%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.58% 16.53% 8.30% 20.50% -48.66% -36.62% -132.69% -
ROE 5.77% 14.37% 4.14% 9.25% -17.21% -13.80% -57.35% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.45 37.38 18.46 15.80 11.32 13.19 17.29 14.72%
EPS 2.59 6.18 1.57 3.23 -5.51 -4.83 -22.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.37 0.35 0.32 0.35 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 427,857
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.41 74.18 36.04 29.48 21.17 24.66 32.31 16.15%
EPS 5.23 12.26 2.99 6.04 -10.30 -9.03 -42.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9058 0.8534 0.7225 0.6532 0.5986 0.6542 0.7476 3.24%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.80 0.70 0.49 0.29 0.09 0.07 0.13 -
P/RPS 2.03 1.87 2.66 1.84 0.80 0.53 0.75 18.03%
P/EPS 30.81 11.33 31.97 8.96 -1.63 -1.45 -0.57 -
EY 3.25 8.83 3.13 11.16 -61.20 -69.02 -176.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.63 1.32 0.83 0.28 0.20 0.33 32.39%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 24/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.78 0.70 0.67 0.28 0.08 0.08 0.10 -
P/RPS 1.98 1.87 3.63 1.77 0.71 0.61 0.58 22.68%
P/EPS 30.04 11.33 43.72 8.65 -1.45 -1.66 -0.44 -
EY 3.33 8.83 2.29 11.56 -68.85 -60.39 -229.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 1.81 0.80 0.25 0.23 0.25 38.00%

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