[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.0%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 34,398 38,532 39,801 37,300 37,778 36,756 32,285 4.32%
PBT -638 480 6,467 -2,226 -2,022 -3,536 -1,751 -49.01%
Tax -62 -112 -27,219 378 262 -152 254 -
NP -700 368 -20,752 -1,848 -1,760 -3,688 -1,497 -39.78%
-
NP to SH -700 368 -4,446 -1,848 -1,760 -3,688 -1,497 -39.78%
-
Tax Rate - 23.33% 420.89% - - - - -
Total Cost 35,098 38,164 60,553 39,148 39,538 40,444 33,782 2.58%
-
Net Worth 47,672 48,453 33,342 49,526 49,083 49,079 47,917 -0.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,672 48,453 33,342 49,526 49,083 49,079 47,917 -0.34%
NOSH 60,344 61,333 41,678 36,960 35,059 35,057 34,976 43.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.04% 0.96% -52.14% -4.95% -4.66% -10.03% -4.64% -
ROE -1.47% 0.76% -13.33% -3.73% -3.59% -7.51% -3.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.00 62.82 95.50 100.92 107.75 104.85 92.30 -27.50%
EPS -1.16 0.60 -49.79 -5.00 -5.02 -10.52 -4.28 -58.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 1.34 1.40 1.40 1.37 -30.74%
Adjusted Per Share Value based on latest NOSH - 36,934
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.72 6.41 6.62 6.20 6.28 6.11 5.37 4.30%
EPS -0.12 0.06 -0.74 -0.31 -0.29 -0.61 -0.25 -38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0805 0.0554 0.0823 0.0816 0.0816 0.0797 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.63 0.79 0.82 1.20 0.90 0.96 0.96 -
P/RPS 1.11 1.26 0.86 1.19 0.84 0.92 1.04 4.44%
P/EPS -54.31 131.67 -7.69 -24.00 -17.93 -9.13 -22.43 80.41%
EY -1.84 0.76 -13.01 -4.17 -5.58 -10.96 -4.46 -44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.03 0.90 0.64 0.69 0.70 9.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 -
Price 0.60 0.64 0.83 0.85 1.40 0.85 1.04 -
P/RPS 1.05 1.02 0.87 0.84 1.30 0.81 1.13 -4.78%
P/EPS -51.72 106.67 -7.78 -17.00 -27.89 -8.08 -24.30 65.53%
EY -1.93 0.94 -12.85 -5.88 -3.59 -12.38 -4.12 -39.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.04 0.63 1.00 0.61 0.76 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