[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -125.66%
YoY- 70.0%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 57,253 69,506 88,908 33,462 28,913 28,460 30,224 53.03%
PBT 6,069 7,656 9,300 -2,088 1,625 3,928 -2,260 -
Tax -1,093 0 0 1,671 0 0 624 -
NP 4,976 7,656 9,300 -417 1,625 3,928 -1,636 -
-
NP to SH 4,976 7,656 9,300 -417 1,625 3,928 -1,636 -
-
Tax Rate 18.01% 0.00% 0.00% - 0.00% 0.00% - -
Total Cost 52,277 61,850 79,608 33,879 27,288 24,532 31,860 39.07%
-
Net Worth 3,766 33,700 29,172 22,476 23,926 25,079 23,760 -70.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,766 33,700 29,172 22,476 23,926 25,079 23,760 -70.67%
NOSH 115,549 103,158 85,800 85,800 85,800 66,000 66,000 45.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.69% 11.01% 10.46% -1.25% 5.62% 13.80% -5.41% -
ROE 132.11% 22.72% 31.88% -1.86% 6.79% 15.66% -6.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 516.80 70.12 103.62 46.15 39.88 43.12 45.79 402.41%
EPS 5.04 8.28 10.84 -0.57 2.24 7.08 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.31 0.33 0.38 0.36 -3.73%
Adjusted Per Share Value based on latest NOSH - 85,800
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.52 11.55 14.78 5.56 4.81 4.73 5.02 53.15%
EPS 0.83 1.27 1.55 -0.07 0.27 0.65 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.056 0.0485 0.0374 0.0398 0.0417 0.0395 -70.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.17 1.17 0.34 0.325 0.29 0.185 0.23 -
P/RPS 0.23 1.67 0.33 0.70 0.73 0.43 0.50 -40.38%
P/EPS 2.60 15.15 3.14 -56.51 12.94 3.11 -9.28 -
EY 38.39 6.60 31.88 -1.77 7.73 32.17 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.44 1.00 1.05 0.88 0.49 0.64 206.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 19/08/21 25/05/21 26/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.655 1.35 0.78 0.335 0.34 0.42 0.185 -
P/RPS 0.13 1.93 0.75 0.73 0.85 0.97 0.40 -52.69%
P/EPS 1.46 17.48 7.20 -58.25 15.17 7.06 -7.46 -
EY 68.57 5.72 13.90 -1.72 6.59 14.17 -13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.97 2.29 1.08 1.03 1.11 0.51 142.64%

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