[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -72.27%
YoY- 430.94%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 33,318 41,912 56,356 55,770 57,253 69,506 88,908 -47.99%
PBT -16,077 -17,724 -24,184 1,414 6,069 7,656 9,300 -
Tax 0 0 0 -34 -1,093 0 0 -
NP -16,077 -17,724 -24,184 1,380 4,976 7,656 9,300 -
-
NP to SH -16,077 -17,724 -24,184 1,380 4,976 7,656 9,300 -
-
Tax Rate - - - 2.40% 18.01% 0.00% 0.00% -
Total Cost 49,395 59,636 80,540 54,390 52,277 61,850 79,608 -27.23%
-
Net Worth 24,931 27,806 30,119 29,088 3,766 33,700 29,172 -9.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 24,931 27,806 30,119 29,088 3,766 33,700 29,172 -9.93%
NOSH 231,725 231,725 231,725 231,660 115,549 103,158 85,800 93.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -48.25% -42.29% -42.91% 2.47% 8.69% 11.01% 10.46% -
ROE -64.49% -63.74% -80.29% 4.74% 132.11% 22.72% 31.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.70 18.09 24.32 30.68 516.80 70.12 103.62 -72.76%
EPS -6.93 -7.64 -10.44 1.15 5.04 8.28 10.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.16 0.34 0.34 0.34 -52.83%
Adjusted Per Share Value based on latest NOSH - 231,660
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.54 6.97 9.37 9.27 9.52 11.55 14.78 -47.98%
EPS -2.67 -2.95 -4.02 0.23 0.83 1.27 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0462 0.0501 0.0484 0.0063 0.056 0.0485 -10.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.46 0.53 0.545 1.17 1.17 0.34 -
P/RPS 2.14 2.54 2.18 1.78 0.23 1.67 0.33 247.35%
P/EPS -4.44 -6.01 -5.08 71.80 2.60 15.15 3.14 -
EY -22.52 -16.63 -19.69 1.39 38.39 6.60 31.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.83 4.08 3.41 3.44 3.44 1.00 101.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 23/08/22 25/05/22 22/02/22 24/11/21 19/08/21 25/05/21 -
Price 0.35 0.39 0.515 0.545 0.655 1.35 0.78 -
P/RPS 2.38 2.16 2.12 1.78 0.13 1.93 0.75 115.79%
P/EPS -4.93 -5.10 -4.93 71.80 1.46 17.48 7.20 -
EY -20.27 -19.61 -20.27 1.39 68.57 5.72 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.25 3.96 3.41 1.93 3.97 2.29 24.44%

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