[MERIDIAN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -76.69%
YoY- -90.85%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 153,573 89,073 84,747 75,042 110,698 0 -
PBT 6,123 -97,416 -41,194 350 33,606 0 -
Tax 9,304 -12,931 -1,063 1,767 -10,462 0 -
NP 15,427 -110,347 -42,257 2,117 23,144 0 -
-
NP to SH 15,427 -110,398 -42,257 2,117 23,144 0 -
-
Tax Rate -151.95% - - -504.86% 31.13% - -
Total Cost 138,146 199,420 127,004 72,925 87,554 0 -
-
Net Worth 269,176 255,179 363,073 437,000 402,091 330,504 -4.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 41 - -
Div Payout % - - - - 0.18% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 269,176 255,179 363,073 437,000 402,091 330,504 -4.01%
NOSH 427,264 425,298 427,145 460,000 414,527 347,899 4.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.05% -123.88% -49.86% 2.82% 20.91% 0.00% -
ROE 5.73% -43.26% -11.64% 0.48% 5.76% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.94 20.94 19.84 16.31 26.70 0.00 -
EPS 3.61 -25.96 -9.89 0.46 5.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.63 0.60 0.85 0.95 0.97 0.95 -7.88%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 67.23 38.99 37.10 32.85 48.46 0.00 -
EPS 6.75 -48.33 -18.50 0.93 10.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.1784 1.1171 1.5894 1.913 1.7602 1.4468 -4.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.16 0.10 0.22 0.30 0.24 0.00 -
P/RPS 0.45 0.48 1.11 1.84 0.90 0.00 -
P/EPS 4.43 -0.39 -2.22 65.19 4.30 0.00 -
EY 22.57 -259.58 -44.97 1.53 23.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.25 0.17 0.26 0.32 0.25 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 - -
Price 0.20 0.12 0.20 0.31 0.23 0.00 -
P/RPS 0.56 0.57 1.01 1.90 0.86 0.00 -
P/EPS 5.54 -0.46 -2.02 67.36 4.12 0.00 -
EY 18.05 -216.31 -49.46 1.48 24.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.32 0.20 0.24 0.33 0.24 0.00 -

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