[MERIDIAN] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1794.97%
YoY- 109.22%
Quarter Report
View:
Show?
TTM Result
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 15,122 13,210 16,925 67,363 68,262 129,703 132,437 -28.34%
PBT 15,232 -14,711 -16,958 5,566 -58,930 -13,871 15,542 -0.30%
Tax -333 -71 -613 329 498 -2,221 -2,690 -27.45%
NP 14,899 -14,782 -17,571 5,895 -58,432 -16,092 12,852 2.29%
-
NP to SH 14,899 -14,782 -17,571 5,390 -58,432 -16,092 12,852 2.29%
-
Tax Rate 2.19% - - -5.91% - - 17.31% -
Total Cost 223 27,992 34,496 61,468 126,694 145,795 119,585 -61.91%
-
Net Worth 123,722 135,505 135,237 147,902 142,826 203,734 249,599 -10.22%
Dividend
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 123,722 135,505 135,237 147,902 142,826 203,734 249,599 -10.22%
NOSH 589,153 589,153 492,555 492,555 476,086 485,081 480,000 3.19%
Ratio Analysis
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 98.53% -111.90% -103.82% 8.75% -85.60% -12.41% 9.70% -
ROE 12.04% -10.91% -12.99% 3.64% -40.91% -7.90% 5.15% -
Per Share
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.57 2.24 3.50 14.12 14.34 26.74 27.59 -30.55%
EPS 2.53 -2.51 -3.64 1.13 -12.27 -3.32 2.68 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.28 0.31 0.30 0.42 0.52 -13.00%
Adjusted Per Share Value based on latest NOSH - 492,555
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.62 5.78 7.41 29.49 29.88 56.78 57.98 -28.34%
EPS 6.52 -6.47 -7.69 2.36 -25.58 -7.04 5.63 2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.5932 0.592 0.6475 0.6252 0.8919 1.0927 -10.22%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.425 0.065 0.37 0.465 0.515 0.59 0.725 -
P/RPS 16.56 2.90 10.56 3.29 3.59 2.21 2.63 32.66%
P/EPS 16.81 -2.59 -10.17 41.16 -4.20 -17.79 27.08 -7.06%
EY 5.95 -38.60 -9.83 2.43 -23.83 -5.62 3.69 7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.28 1.32 1.50 1.72 1.40 1.39 5.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/02/21 28/02/20 27/08/18 29/08/17 24/08/16 20/08/15 28/08/14 -
Price 0.35 0.085 0.36 0.43 0.50 0.54 0.70 -
P/RPS 13.64 3.79 10.27 3.05 3.49 2.02 2.54 29.46%
P/EPS 13.84 -3.39 -9.90 38.06 -4.07 -16.28 26.14 -9.30%
EY 7.23 -29.52 -10.11 2.63 -24.55 -6.14 3.83 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.37 1.29 1.39 1.67 1.29 1.35 3.32%

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