[MERIDIAN] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Revenue 640 778 16,659 611 608 11,426 34,275 -45.79% YoY % -17.74% -95.33% 2,626.51% 0.49% -94.68% -66.66% - Horiz. % 1.87% 2.27% 48.60% 1.78% 1.77% 33.34% 100.00%
PBT -2,498 -11,435 -3,930 11,433 -2,917 -6,174 3,045 - YoY % 78.15% -190.97% -134.37% 491.94% 52.75% -302.76% - Horiz. % -82.04% -375.53% -129.06% 375.47% -95.80% -202.76% 100.00%
Tax 0 2,325 -2,201 37 0 0 0 - YoY % 0.00% 205.63% -6,048.65% 0.00% 0.00% 0.00% - Horiz. % 0.00% 6,283.78% -5,948.65% 100.00% - - -
NP -2,498 -9,110 -6,131 11,470 -2,917 -6,174 3,045 - YoY % 72.58% -48.59% -153.45% 493.21% 52.75% -302.76% - Horiz. % -82.04% -299.18% -201.35% 376.68% -95.80% -202.76% 100.00%
NP to SH -2,498 -9,110 -6,131 11,470 -2,917 -6,174 3,045 - YoY % 72.58% -48.59% -153.45% 493.21% 52.75% -302.76% - Horiz. % -82.04% -299.18% -201.35% 376.68% -95.80% -202.76% 100.00%
Tax Rate - % - % - % -0.32 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 3,138 9,888 22,790 -10,859 3,525 17,600 31,230 -29.77% YoY % -68.26% -56.61% 309.87% -408.06% -79.97% -43.64% - Horiz. % 10.05% 31.66% 72.97% -34.77% 11.29% 56.36% 100.00%
Net Worth 47,971 174,845 117,830 141,396 130,407 143,131 148,829 -15.98% YoY % -72.56% 48.39% -16.67% 8.43% -8.89% -3.83% - Horiz. % 32.23% 117.48% 79.17% 95.01% 87.62% 96.17% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 47,971 174,845 117,830 141,396 130,407 143,131 148,829 -15.98% YoY % -72.56% 48.39% -16.67% 8.43% -8.89% -3.83% - Horiz. % 32.23% 117.48% 79.17% 95.01% 87.62% 96.17% 100.00%
NOSH 228,434 794,752 589,153 589,153 482,992 477,106 480,095 -10.80% YoY % -71.26% 34.90% 0.00% 21.98% 1.23% -0.62% - Horiz. % 47.58% 165.54% 122.72% 122.72% 100.60% 99.38% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -390.31 % -1,170.95 % -36.80 % 1,877.25 % -479.77 % -54.03 % 8.88 % - YoY % 66.67% -3,081.93% -101.96% 491.28% -787.97% -708.45% - Horiz. % -4,395.38% -13,186.37% -414.41% 21,140.20% -5,402.82% -608.45% 100.00%
ROE -5.21 % -5.21 % -5.20 % 8.11 % -2.24 % -4.31 % 2.05 % - YoY % 0.00% -0.19% -164.12% 462.05% 48.03% -310.24% - Horiz. % -254.15% -254.15% -253.66% 395.61% -109.27% -210.24% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.28 0.10 2.83 0.10 0.13 2.39 7.14 -39.23% YoY % 180.00% -96.47% 2,730.00% -23.08% -94.56% -66.53% - Horiz. % 3.92% 1.40% 39.64% 1.40% 1.82% 33.47% 100.00%
EPS -1.09 -1.15 -1.04 1.95 -0.60 -1.29 0.63 - YoY % 5.22% -10.58% -153.33% 425.00% 53.49% -304.76% - Horiz. % -173.02% -182.54% -165.08% 309.52% -95.24% -204.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2200 0.2000 0.2400 0.2700 0.3000 0.3100 -5.81% YoY % -4.55% 10.00% -16.67% -11.11% -10.00% -3.23% - Horiz. % 67.74% 70.97% 64.52% 77.42% 87.10% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,434 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.28 0.34 7.29 0.27 0.27 5.00 15.00 -45.79% YoY % -17.65% -95.34% 2,600.00% 0.00% -94.60% -66.67% - Horiz. % 1.87% 2.27% 48.60% 1.80% 1.80% 33.33% 100.00%
EPS -1.09 -3.99 -2.68 5.02 -1.28 -2.70 1.33 - YoY % 72.68% -48.88% -153.39% 492.19% 52.59% -303.01% - Horiz. % -81.95% -300.00% -201.50% 377.44% -96.24% -203.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.7654 0.5158 0.6190 0.5709 0.6266 0.6515 -15.98% YoY % -72.56% 48.39% -16.67% 8.43% -8.89% -3.82% - Horiz. % 32.23% 117.48% 79.17% 95.01% 87.63% 96.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 -
Price 0.0900 0.0500 0.3350 0.0550 0.3700 0.4150 0.5000 -
P/RPS 32.12 51.08 11.85 53.03 293.93 17.33 7.00 26.41% YoY % -37.12% 331.05% -77.65% -81.96% 1,596.08% 147.57% - Horiz. % 458.86% 729.71% 169.29% 757.57% 4,199.00% 247.57% 100.00%
P/EPS -8.23 -4.36 -32.19 2.83 -61.26 -32.07 78.83 - YoY % -88.76% 86.46% -1,237.46% 104.62% -91.02% -140.68% - Horiz. % -10.44% -5.53% -40.83% 3.59% -77.71% -40.68% 100.00%
EY -12.15 -22.93 -3.11 35.40 -1.63 -3.12 1.27 - YoY % 47.01% -637.30% -108.79% 2,271.78% 47.76% -345.67% - Horiz. % -956.69% -1,805.51% -244.88% 2,787.40% -128.35% -245.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.23 1.68 0.23 1.37 1.38 1.61 -18.38% YoY % 86.96% -86.31% 630.43% -83.21% -0.72% -14.29% - Horiz. % 26.71% 14.29% 104.35% 14.29% 85.09% 85.71% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date - 31/05/22 - 26/06/20 26/11/18 28/11/17 25/11/16 -
Price 0.0750 0.0450 0.1400 0.0800 0.3950 0.4400 0.4950 -
P/RPS 26.77 45.97 4.95 77.14 313.79 18.37 6.93 23.10% YoY % -41.77% 828.69% -93.58% -75.42% 1,608.17% 165.08% - Horiz. % 386.29% 663.35% 71.43% 1,113.13% 4,527.99% 265.08% 100.00%
P/EPS -6.86 -3.93 -13.45 4.11 -65.40 -34.00 78.05 - YoY % -74.55% 70.78% -427.25% 106.28% -92.35% -143.56% - Horiz. % -8.79% -5.04% -17.23% 5.27% -83.79% -43.56% 100.00%
EY -14.58 -25.47 -7.43 24.34 -1.53 -2.94 1.28 - YoY % 42.76% -242.80% -130.53% 1,690.85% 47.96% -329.69% - Horiz. % -1,139.06% -1,989.84% -580.47% 1,901.56% -119.53% -229.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.20 0.70 0.33 1.46 1.47 1.60 -20.50% YoY % 80.00% -71.43% 112.12% -77.40% -0.68% -8.12% - Horiz. % 22.50% 12.50% 43.75% 20.63% 91.25% 91.88% 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