[MERIDIAN] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -159.68%
YoY- 24.2%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 37,024 13,888 13,078 10,358 11,435 16,516 37,943 -0.40%
PBT 3,536 302 2,943 -11,021 -14,540 -81,074 1,633 13.72%
Tax -1,008 -5 0 0 0 0 -963 0.76%
NP 2,528 297 2,943 -11,021 -14,540 -81,074 670 24.74%
-
NP to SH 2,528 297 2,943 -11,021 -14,540 -81,074 670 24.74%
-
Tax Rate 28.51% 1.66% 0.00% - - - 58.97% -
Total Cost 34,496 13,591 10,135 21,379 25,975 97,590 37,273 -1.28%
-
Net Worth 171,542 148,499 136,486 132,422 162,029 187,849 251,250 -6.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 171,542 148,499 136,486 132,422 162,029 187,849 251,250 -6.15%
NOSH 451,428 424,285 426,521 427,170 426,392 426,929 418,750 1.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.83% 2.14% 22.50% -106.40% -127.15% -490.88% 1.77% -
ROE 1.47% 0.20% 2.16% -8.32% -8.97% -43.16% 0.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.20 3.27 3.07 2.42 2.68 3.87 9.06 -1.64%
EPS 0.56 0.07 0.69 -2.58 -3.41 -18.99 0.16 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.32 0.31 0.38 0.44 0.60 -7.32%
Adjusted Per Share Value based on latest NOSH - 427,170
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.21 6.08 5.73 4.53 5.01 7.23 16.61 -0.40%
EPS 1.11 0.13 1.29 -4.82 -6.37 -35.49 0.29 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7509 0.6501 0.5975 0.5797 0.7093 0.8223 1.0999 -6.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.72 0.27 0.15 0.10 0.09 0.18 0.10 -
P/RPS 8.78 8.25 4.89 4.12 3.36 4.65 1.10 41.32%
P/EPS 128.57 385.71 21.74 -3.88 -2.64 -0.95 62.50 12.76%
EY 0.78 0.26 4.60 -25.80 -37.89 -105.50 1.60 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.77 0.47 0.32 0.24 0.41 0.17 49.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 25/08/10 25/08/09 22/08/08 29/08/07 24/08/06 -
Price 0.69 0.29 0.20 0.09 0.09 0.16 0.10 -
P/RPS 8.41 8.86 6.52 3.71 3.36 4.14 1.10 40.31%
P/EPS 123.21 414.29 28.99 -3.49 -2.64 -0.84 62.50 11.96%
EY 0.81 0.24 3.45 -28.67 -37.89 -118.69 1.60 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.83 0.63 0.29 0.24 0.36 0.17 48.40%

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