[MERIDIAN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.98%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,978 15,393 18,054 10,067 7,704 13,211 33,733 6.04%
PBT 7,794 4,243 2,989 -3,308 -2,801 -2,860 1,444 32.41%
Tax -2,064 -18 0 0 0 0 -940 13.99%
NP 5,730 4,225 2,989 -3,308 -2,801 -2,860 504 49.89%
-
NP to SH 5,730 4,225 2,989 -3,308 -2,801 -2,860 504 49.89%
-
Tax Rate 26.48% 0.42% 0.00% - - - 65.10% -
Total Cost 42,248 11,168 15,065 13,375 10,505 16,071 33,229 4.07%
-
Net Worth 174,585 157,904 140,910 128,883 161,269 183,552 252,000 -5.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,685 - - - - - - -
Div Payout % 99.22% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 174,585 157,904 140,910 128,883 161,269 183,552 252,000 -5.92%
NOSH 447,656 426,767 427,000 429,610 424,393 426,865 420,000 1.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.94% 27.45% 16.56% -32.86% -36.36% -21.65% 1.49% -
ROE 3.28% 2.68% 2.12% -2.57% -1.74% -1.56% 0.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.72 3.61 4.23 2.34 1.82 3.09 8.03 4.92%
EPS 1.28 0.99 0.70 -0.77 -0.66 -0.67 0.12 48.31%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.33 0.30 0.38 0.43 0.60 -6.92%
Adjusted Per Share Value based on latest NOSH - 429,610
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.00 6.74 7.90 4.41 3.37 5.78 14.77 6.03%
EPS 2.51 1.85 1.31 -1.45 -1.23 -1.25 0.22 49.98%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.6912 0.6169 0.5642 0.706 0.8035 1.1032 -5.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.27 0.19 0.09 0.08 0.15 0.10 -
P/RPS 6.25 7.49 4.49 3.84 4.41 4.85 1.25 30.73%
P/EPS 52.34 27.27 27.14 -11.69 -12.12 -22.39 83.33 -7.45%
EY 1.91 3.67 3.68 -8.56 -8.25 -4.47 1.20 8.04%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.73 0.58 0.30 0.21 0.35 0.17 47.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 23/11/06 -
Price 0.67 0.39 0.28 0.08 0.06 0.13 0.13 -
P/RPS 6.25 10.81 6.62 3.41 3.31 4.20 1.62 25.20%
P/EPS 52.34 39.39 40.00 -10.39 -9.09 -19.40 108.33 -11.40%
EY 1.91 2.54 2.50 -9.63 -11.00 -5.15 0.92 12.93%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.05 0.85 0.27 0.16 0.30 0.22 40.83%

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