[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -58.62%
YoY- 3793.94%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 69,506 88,908 33,462 28,913 28,460 30,224 24,397 101.09%
PBT 7,656 9,300 -2,088 1,625 3,928 -2,260 -1,433 -
Tax 0 0 1,671 0 0 624 43 -
NP 7,656 9,300 -417 1,625 3,928 -1,636 -1,390 -
-
NP to SH 7,656 9,300 -417 1,625 3,928 -1,636 -1,390 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - - -
Total Cost 61,850 79,608 33,879 27,288 24,532 31,860 25,787 79.27%
-
Net Worth 33,700 29,172 22,476 23,926 25,079 23,760 23,760 26.26%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 33,700 29,172 22,476 23,926 25,079 23,760 23,760 26.26%
NOSH 103,158 85,800 85,800 85,800 66,000 66,000 66,000 34.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.01% 10.46% -1.25% 5.62% 13.80% -5.41% -5.70% -
ROE 22.72% 31.88% -1.86% 6.79% 15.66% -6.89% -5.85% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.12 103.62 46.15 39.88 43.12 45.79 36.97 53.28%
EPS 8.28 10.84 -0.57 2.24 7.08 -2.48 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.31 0.33 0.38 0.36 0.36 -3.74%
Adjusted Per Share Value based on latest NOSH - 85,800
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.55 14.78 5.56 4.81 4.73 5.02 4.06 100.90%
EPS 1.27 1.55 -0.07 0.27 0.65 -0.27 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0485 0.0374 0.0398 0.0417 0.0395 0.0395 26.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.17 0.34 0.325 0.29 0.185 0.23 0.35 -
P/RPS 1.67 0.33 0.70 0.73 0.43 0.50 0.95 45.70%
P/EPS 15.15 3.14 -56.51 12.94 3.11 -9.28 -16.62 -
EY 6.60 31.88 -1.77 7.73 32.17 -10.78 -6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.00 1.05 0.88 0.49 0.64 0.97 132.73%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 25/05/21 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 -
Price 1.35 0.78 0.335 0.34 0.42 0.185 0.35 -
P/RPS 1.93 0.75 0.73 0.85 0.97 0.40 0.95 60.47%
P/EPS 17.48 7.20 -58.25 15.17 7.06 -7.46 -16.62 -
EY 5.72 13.90 -1.72 6.59 14.17 -13.40 -6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 2.29 1.08 1.03 1.11 0.51 0.97 156.08%

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