[MPIRE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -149.02%
YoY- -251.19%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,969 25,823 17,477 11,310 5,162 25,467 18,896 -58.98%
PBT 232 -1,260 -646 -127 -51 -453 86 93.90%
Tax 0 0 0 0 0 0 0 -
NP 232 -1,260 -646 -127 -51 -453 86 93.90%
-
NP to SH 18,204 -1,260 -646 -127 -51 -453 86 3463.38%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost 4,737 27,083 18,123 11,437 5,213 25,920 18,810 -60.15%
-
Net Worth 37,799 19,800 20,400 20,999 20,999 20,999 21,600 45.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 37,799 19,800 20,400 20,999 20,999 20,999 21,600 45.26%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.67% -4.88% -3.70% -1.12% -0.99% -1.78% 0.46% -
ROE 48.16% -6.36% -3.17% -0.60% -0.24% -2.16% 0.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.28 43.04 29.13 18.85 8.60 42.45 31.49 -58.99%
EPS 30.34 -2.10 -1.08 -0.21 -0.09 -0.76 0.14 3519.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.33 0.34 0.35 0.35 0.35 0.36 45.26%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.83 4.29 2.91 1.88 0.86 4.23 3.14 -58.84%
EPS 3.03 -0.21 -0.11 -0.02 -0.01 -0.08 0.01 4426.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0628 0.0329 0.0339 0.0349 0.0349 0.0349 0.0359 45.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.14 0.18 0.13 0.115 0.16 0.17 -
P/RPS 2.29 0.33 0.62 0.69 1.34 0.38 0.54 162.22%
P/EPS 0.63 -6.67 -16.72 -61.42 -135.29 -21.19 118.60 -96.96%
EY 159.68 -15.00 -5.98 -1.63 -0.74 -4.72 0.84 3216.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.53 0.37 0.33 0.46 0.47 -25.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.195 0.16 0.165 0.115 0.18 0.165 0.17 -
P/RPS 2.35 0.37 0.57 0.61 2.09 0.39 0.54 166.79%
P/EPS 0.64 -7.62 -15.33 -54.33 -211.76 -21.85 118.60 -96.93%
EY 155.59 -13.13 -6.53 -1.84 -0.47 -4.58 0.84 3159.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.49 0.33 0.51 0.47 0.47 -24.24%

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