[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -46.28%
YoY- -178.15%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 22,596 22,208 19,876 25,823 23,302 22,620 20,648 6.18%
PBT -4,232 572 928 -1,260 -861 -254 -204 653.60%
Tax 0 0 0 0 0 0 0 -
NP -4,232 572 928 -1,260 -861 -254 -204 653.60%
-
NP to SH 19,730 36,516 72,816 -1,260 -861 -254 -204 -
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 26,828 21,636 18,948 27,083 24,163 22,874 20,852 18.27%
-
Net Worth 34,199 37,799 37,799 19,800 20,400 20,999 20,999 38.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 34,199 37,799 37,799 19,800 20,400 20,999 20,999 38.38%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -18.73% 2.58% 4.67% -4.88% -3.70% -1.12% -0.99% -
ROE 57.69% 96.60% 192.63% -6.36% -4.22% -1.21% -0.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.66 37.01 33.13 43.04 38.84 37.70 34.41 6.19%
EPS 32.88 60.86 121.36 -2.10 -1.44 -0.42 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.63 0.63 0.33 0.34 0.35 0.35 38.38%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.76 3.69 3.30 4.29 3.87 3.76 3.43 6.30%
EPS 3.28 6.07 12.10 -0.21 -0.14 -0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0628 0.0628 0.0329 0.0339 0.0349 0.0349 38.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.255 0.27 0.19 0.14 0.18 0.13 0.115 -
P/RPS 0.68 0.73 0.57 0.33 0.46 0.34 0.33 61.85%
P/EPS 0.78 0.44 0.16 -6.67 -12.54 -30.71 -33.82 -
EY 128.96 225.41 638.74 -15.00 -7.98 -3.26 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.30 0.42 0.53 0.37 0.33 22.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.225 0.255 0.195 0.16 0.165 0.115 0.18 -
P/RPS 0.60 0.69 0.59 0.37 0.42 0.31 0.52 10.00%
P/EPS 0.68 0.42 0.16 -7.62 -11.49 -27.17 -52.94 -
EY 146.15 238.67 622.36 -13.13 -8.70 -3.68 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.31 0.48 0.49 0.33 0.51 -16.36%

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