[MPIRE] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -17.7%
YoY- -344.91%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 33,462 28,913 28,460 30,224 24,397 20,449 18,894 46.12%
PBT -2,088 1,625 3,928 -2,260 -1,433 -44 30 -
Tax 1,671 0 0 624 43 0 0 -
NP -417 1,625 3,928 -1,636 -1,390 -44 30 -
-
NP to SH -417 1,625 3,928 -1,636 -1,390 -44 30 -
-
Tax Rate - 0.00% 0.00% - - - 0.00% -
Total Cost 33,879 27,288 24,532 31,860 25,787 20,493 18,864 47.48%
-
Net Worth 22,476 23,926 25,079 23,760 23,760 23,099 23,099 -1.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 22,476 23,926 25,079 23,760 23,760 23,099 23,099 -1.79%
NOSH 85,800 85,800 66,000 66,000 66,000 66,000 66,000 19.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.25% 5.62% 13.80% -5.41% -5.70% -0.22% 0.16% -
ROE -1.86% 6.79% 15.66% -6.89% -5.85% -0.19% 0.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.15 39.88 43.12 45.79 36.97 30.98 28.63 37.27%
EPS -0.57 2.24 7.08 -2.48 -0.93 -0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.38 0.36 0.36 0.35 0.35 -7.73%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.56 4.81 4.73 5.02 4.06 3.40 3.14 46.10%
EPS -0.07 0.27 0.65 -0.27 -0.23 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0398 0.0417 0.0395 0.0395 0.0384 0.0384 -1.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.325 0.29 0.185 0.23 0.35 0.235 0.235 -
P/RPS 0.70 0.73 0.43 0.50 0.95 0.76 0.82 -9.96%
P/EPS -56.51 12.94 3.11 -9.28 -16.62 -352.50 517.00 -
EY -1.77 7.73 32.17 -10.78 -6.02 -0.28 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.88 0.49 0.64 0.97 0.67 0.67 34.73%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 28/11/19 30/08/19 -
Price 0.335 0.34 0.42 0.185 0.35 0.345 0.235 -
P/RPS 0.73 0.85 0.97 0.40 0.95 1.11 0.82 -7.42%
P/EPS -58.25 15.17 7.06 -7.46 -16.62 -517.50 517.00 -
EY -1.72 6.59 14.17 -13.40 -6.02 -0.19 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.03 1.11 0.51 0.97 0.99 0.67 37.27%

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