[MERIDIAN] QoQ Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 640 582 0 681 1,043 778 13,356 -91.26% QoQ % 9.97% 0.00% 0.00% -34.71% 34.06% -94.17% - Horiz. % 4.79% 4.36% 0.00% 5.10% 7.81% 5.83% 100.00%
PBT -2,498 -3,882 0 -2,318 558 -11,435 -2,451 1.54% QoQ % 35.65% 0.00% 0.00% -515.41% 104.88% -366.54% - Horiz. % 101.92% 158.38% -0.00% 94.57% -22.77% 466.54% 100.00%
Tax 0 0 0 0 140 2,325 0 - QoQ % 0.00% 0.00% 0.00% 0.00% -93.98% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 6.02% 100.00% -
NP -2,498 -3,882 0 -2,318 698 -9,110 -2,451 1.54% QoQ % 35.65% 0.00% 0.00% -432.09% 107.66% -271.69% - Horiz. % 101.92% 158.38% -0.00% 94.57% -28.48% 371.69% 100.00%
NP to SH -2,498 -3,882 0 -2,318 698 -9,110 -2,451 1.54% QoQ % 35.65% 0.00% 0.00% -432.09% 107.66% -271.69% - Horiz. % 101.92% 158.38% -0.00% 94.57% -28.48% 371.69% 100.00%
Tax Rate - % - % - % - % -25.09 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 3,138 4,464 0 2,999 345 9,888 15,807 -72.67% QoQ % -29.70% 0.00% 0.00% 769.28% -96.51% -37.45% - Horiz. % 19.85% 28.24% 0.00% 18.97% 2.18% 62.55% 100.00%
Net Worth 47,971 191,885 193,066 193,066 174,845 174,845 133,996 -56.13% QoQ % -75.00% -0.61% 0.00% 10.42% 0.00% 30.48% - Horiz. % 35.80% 143.20% 144.08% 144.08% 130.48% 130.48% 100.00%
Dividend 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 47,971 191,885 193,066 193,066 174,845 174,845 133,996 -56.13% QoQ % -75.00% -0.61% 0.00% 10.42% 0.00% 30.48% - Horiz. % 35.80% 143.20% 144.08% 144.08% 130.48% 130.48% 100.00%
NOSH 228,434 913,739 839,421 839,421 794,752 794,752 609,077 -54.47% QoQ % -75.00% 8.85% 0.00% 5.62% 0.00% 30.48% - Horiz. % 37.51% 150.02% 137.82% 137.82% 130.48% 130.48% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -390.31 % -667.01 % - % -340.38 % 66.92 % -1,170.95 % -18.35 % 1,061.82% QoQ % 41.48% 0.00% 0.00% -608.64% 105.72% -6,281.20% - Horiz. % 2,127.03% 3,634.93% 0.00% 1,854.93% -364.69% 6,381.20% 100.00%
ROE -5.21 % -2.02 % - % -1.20 % 0.40 % -5.21 % -1.83 % 131.48% QoQ % -157.92% 0.00% 0.00% -400.00% 107.68% -184.70% - Horiz. % 284.70% 110.38% 0.00% 65.57% -21.86% 284.70% 100.00%
Per Share 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.28 0.06 - 0.08 0.13 0.10 2.19 -80.80% QoQ % 366.67% 0.00% 0.00% -38.46% 30.00% -95.43% - Horiz. % 12.79% 2.74% 0.00% 3.65% 5.94% 4.57% 100.00%
EPS -1.09 -0.42 0.00 -0.28 0.09 -1.15 -0.40 123.49% QoQ % -159.52% 0.00% 0.00% -411.11% 107.83% -187.50% - Horiz. % 272.50% 105.00% -0.00% 70.00% -22.50% 287.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.2300 0.2300 0.2200 0.2200 0.2200 -3.66% QoQ % 0.00% -8.70% 0.00% 4.55% 0.00% 0.00% - Horiz. % 95.45% 95.45% 104.55% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,434 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.28 0.25 - 0.30 0.46 0.34 5.85 -91.27% QoQ % 12.00% 0.00% 0.00% -34.78% 35.29% -94.19% - Horiz. % 4.79% 4.27% 0.00% 5.13% 7.86% 5.81% 100.00%
EPS -1.09 -1.70 0.00 -1.01 0.31 -3.99 -1.07 1.50% QoQ % 35.88% 0.00% 0.00% -425.81% 107.77% -272.90% - Horiz. % 101.87% 158.88% -0.00% 94.39% -28.97% 372.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.8400 0.8452 0.8452 0.7654 0.7654 0.5866 -56.13% QoQ % -75.00% -0.62% 0.00% 10.43% 0.00% 30.48% - Horiz. % 35.80% 143.20% 144.08% 144.08% 130.48% 130.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 31/03/23 30/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0900 0.0300 0.0300 0.0250 0.0450 0.0500 0.0650 -
P/RPS 32.12 47.10 0.00 30.82 34.29 51.08 2.96 577.12% QoQ % -31.80% 0.00% 0.00% -10.12% -32.87% 1,625.68% - Horiz. % 1,085.14% 1,591.22% 0.00% 1,041.22% 1,158.45% 1,725.68% 100.00%
P/EPS -8.23 -7.06 0.00 -9.05 51.24 -4.36 -16.15 -41.77% QoQ % -16.57% 0.00% 0.00% -117.66% 1,275.23% 73.00% - Horiz. % 50.96% 43.72% -0.00% 56.04% -317.28% 27.00% 100.00%
EY -12.15 -14.16 0.00 -11.05 1.95 -22.93 -6.19 71.77% QoQ % 14.19% 0.00% 0.00% -666.67% 108.50% -270.44% - Horiz. % 196.28% 228.76% -0.00% 178.51% -31.50% 370.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.14 0.13 0.11 0.20 0.23 0.30 33.48% QoQ % 207.14% 7.69% 18.18% -45.00% -13.04% -23.33% - Horiz. % 143.33% 46.67% 43.33% 36.67% 66.67% 76.67% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/11/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - 28/02/23 - 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0750 0.1100 0.0000 0.0300 0.0300 0.0450 0.0500 -
P/RPS 26.77 172.70 0.00 36.98 22.86 45.97 2.28 621.31% QoQ % -84.50% 0.00% 0.00% 61.77% -50.27% 1,916.23% - Horiz. % 1,174.12% 7,574.56% 0.00% 1,621.93% 1,002.63% 2,016.23% 100.00%
P/EPS -6.86 -25.89 0.00 -10.86 34.16 -3.93 -12.43 -37.93% QoQ % 73.50% 0.00% 0.00% -131.79% 969.21% 68.38% - Horiz. % 55.19% 208.29% -0.00% 87.37% -274.82% 31.62% 100.00%
EY -14.58 -3.86 0.00 -9.20 2.93 -25.47 -8.05 61.04% QoQ % -277.72% 0.00% 0.00% -413.99% 111.50% -216.40% - Horiz. % 181.12% 47.95% -0.00% 114.29% -36.40% 316.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.52 0.00 0.13 0.14 0.20 0.23 43.25% QoQ % -30.77% 0.00% 0.00% -7.14% -30.00% -13.04% - Horiz. % 156.52% 226.09% 0.00% 56.52% 60.87% 86.96% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report on Consolidated Results for the Financial Period Ended 30092022 (Final).pdf 
