[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 57.41%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,300 37,778 36,756 32,285 22,288 19,206 19,680 53.09%
PBT -2,226 -2,022 -3,536 -1,751 -3,561 -4,664 -5,540 -45.51%
Tax 378 262 -152 254 46 4,664 5,540 -83.27%
NP -1,848 -1,760 -3,688 -1,497 -3,514 0 0 -
-
NP to SH -1,848 -1,760 -3,688 -1,497 -3,514 -4,710 -5,548 -51.91%
-
Tax Rate - - - - - - - -
Total Cost 39,148 39,538 40,444 33,782 25,802 19,206 19,680 58.10%
-
Net Worth 49,526 49,083 49,079 47,917 46,549 46,890 47,984 2.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,526 49,083 49,079 47,917 46,549 46,890 47,984 2.12%
NOSH 36,960 35,059 35,057 34,976 34,999 34,992 35,025 3.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.95% -4.66% -10.03% -4.64% -15.77% 0.00% 0.00% -
ROE -3.73% -3.59% -7.51% -3.12% -7.55% -10.04% -11.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.92 107.75 104.85 92.30 63.68 54.89 56.19 47.70%
EPS -5.00 -5.02 -10.52 -4.28 -10.04 -13.46 -15.84 -53.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.40 1.40 1.37 1.33 1.34 1.37 -1.46%
Adjusted Per Share Value based on latest NOSH - 35,030
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.20 6.28 6.11 5.37 3.71 3.19 3.27 53.13%
EPS -0.31 -0.29 -0.61 -0.25 -0.58 -0.78 -0.92 -51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0816 0.0816 0.0797 0.0774 0.078 0.0798 2.07%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.90 0.96 0.96 1.00 1.07 1.08 -
P/RPS 1.19 0.84 0.92 1.04 1.57 1.95 1.92 -27.28%
P/EPS -24.00 -17.93 -9.13 -22.43 -9.96 -7.95 -6.82 131.18%
EY -4.17 -5.58 -10.96 -4.46 -10.04 -12.58 -14.67 -56.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.69 0.70 0.75 0.80 0.79 9.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 29/05/02 -
Price 0.85 1.40 0.85 1.04 0.99 1.05 1.16 -
P/RPS 0.84 1.30 0.81 1.13 1.55 1.91 2.06 -44.98%
P/EPS -17.00 -27.89 -8.08 -24.30 -9.86 -7.80 -7.32 75.28%
EY -5.88 -3.59 -12.38 -4.12 -10.14 -12.82 -13.66 -42.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.00 0.61 0.76 0.74 0.78 0.85 -18.08%

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