[MPIRE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -181.71%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,714 8,718 34,493 24,376 17,199 9,633 39,801 -37.42%
PBT 335 160 -4,449 -1,181 -319 120 6,467 -86.12%
Tax -135 -63 4,442 195 -31 -28 -27,219 -97.10%
NP 200 97 -7 -986 -350 92 -20,752 -
-
NP to SH 200 97 -4,122 -986 -350 92 -4,446 -
-
Tax Rate 40.30% 39.38% - - - 23.33% 420.89% -
Total Cost 19,514 8,621 34,500 25,362 17,549 9,541 60,553 -53.02%
-
Net Worth 44,242 44,256 44,298 46,895 47,672 48,453 33,342 20.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,242 44,256 44,298 46,895 47,672 48,453 33,342 20.77%
NOSH 60,606 60,625 59,863 60,121 60,344 61,333 41,678 28.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.01% 1.11% -0.02% -4.04% -2.04% 0.96% -52.14% -
ROE 0.45% 0.22% -9.31% -2.10% -0.73% 0.19% -13.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.53 14.38 57.62 40.54 28.50 15.71 95.50 -51.25%
EPS 0.33 0.16 -6.87 -1.64 -0.58 0.15 -49.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.78 0.79 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.28 1.45 5.73 4.05 2.86 1.60 6.62 -37.41%
EPS 0.03 0.02 -0.69 -0.16 -0.06 0.02 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0736 0.0736 0.078 0.0793 0.0805 0.0554 20.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.54 0.55 0.60 0.63 0.79 0.82 -
P/RPS 1.14 3.76 0.95 1.48 2.21 5.03 0.86 20.69%
P/EPS 112.12 337.50 -7.99 -36.59 -108.62 526.67 -7.69 -
EY 0.89 0.30 -12.52 -2.73 -0.92 0.19 -13.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.74 0.74 0.77 0.80 1.00 1.03 -37.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 24/05/04 09/03/04 -
Price 0.35 0.39 0.55 0.60 0.60 0.64 0.83 -
P/RPS 1.08 2.71 0.95 1.48 2.11 4.07 0.87 15.52%
P/EPS 106.06 243.75 -7.99 -36.59 -103.45 426.67 -7.78 -
EY 0.94 0.41 -12.52 -2.73 -0.97 0.23 -12.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.74 0.77 0.76 0.81 1.04 -40.30%

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