[MPIRE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.0%
YoY- 123.33%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 19,847 9,304 41,722 30,554 19,714 8,718 34,493 -30.89%
PBT -749 -208 614 580 335 160 -4,449 -69.61%
Tax 38 20 -100 -350 -135 -63 4,442 -95.85%
NP -711 -188 514 230 200 97 -7 2095.44%
-
NP to SH -711 -188 514 230 200 97 -4,122 -69.11%
-
Tax Rate - - 16.29% 60.34% 40.30% 39.38% - -
Total Cost 20,558 9,492 41,208 30,324 19,514 8,621 34,500 -29.25%
-
Net Worth 44,213 44,877 45,187 44,184 44,242 44,256 44,298 -0.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 44,213 44,877 45,187 44,184 44,242 44,256 44,298 -0.12%
NOSH 59,747 60,645 60,249 60,526 60,606 60,625 59,863 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.58% -2.02% 1.23% 0.75% 1.01% 1.11% -0.02% -
ROE -1.61% -0.42% 1.14% 0.52% 0.45% 0.22% -9.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.22 15.34 69.25 50.48 32.53 14.38 57.62 -30.79%
EPS -1.19 -0.31 0.86 0.38 0.33 0.16 -6.87 -69.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.73 0.73 0.73 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.30 1.55 6.94 5.08 3.28 1.45 5.73 -30.84%
EPS -0.12 -0.03 0.09 0.04 0.03 0.02 -0.69 -68.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0746 0.0751 0.0735 0.0735 0.0736 0.0736 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.39 0.30 0.30 0.41 0.37 0.54 0.55 -
P/RPS 1.17 1.96 0.43 0.81 1.14 3.76 0.95 14.94%
P/EPS -32.77 -96.77 35.17 107.89 112.12 337.50 -7.99 156.88%
EY -3.05 -1.03 2.84 0.93 0.89 0.30 -12.52 -61.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.40 0.56 0.51 0.74 0.74 -19.99%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.32 0.40 0.35 0.37 0.35 0.39 0.55 -
P/RPS 0.96 2.61 0.51 0.73 1.08 2.71 0.95 0.70%
P/EPS -26.89 -129.03 41.03 97.37 106.06 243.75 -7.99 125.07%
EY -3.72 -0.78 2.44 1.03 0.94 0.41 -12.52 -55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.47 0.51 0.48 0.53 0.74 -30.43%

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