[MPIRE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 17.07%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,239 5,811 22,018 17,162 12,550 5,768 24,993 -41.33%
PBT 84 53 97 192 164 63 256 -52.45%
Tax 0 0 16 0 0 0 31 -
NP 84 53 113 192 164 63 287 -55.95%
-
NP to SH 84 53 113 192 164 63 287 -55.95%
-
Tax Rate 0.00% 0.00% -16.49% 0.00% 0.00% 0.00% -12.11% -
Total Cost 11,155 5,758 21,905 16,970 12,386 5,705 24,706 -41.17%
-
Net Worth 21,600 21,600 21,221 21,600 21,866 20,045 20,766 2.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,600 21,600 21,221 21,600 21,866 20,045 20,766 2.66%
NOSH 60,000 60,000 58,947 60,000 60,740 57,272 59,333 0.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.75% 0.91% 0.51% 1.12% 1.31% 1.09% 1.15% -
ROE 0.39% 0.25% 0.53% 0.89% 0.75% 0.31% 1.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.73 9.69 37.35 28.60 20.66 10.07 42.12 -41.76%
EPS 0.14 0.09 0.19 0.32 0.27 0.11 0.48 -56.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.36 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 55,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.87 0.97 3.66 2.85 2.09 0.96 4.15 -41.25%
EPS 0.01 0.01 0.02 0.03 0.03 0.01 0.05 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0359 0.0353 0.0359 0.0364 0.0333 0.0345 2.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.18 0.12 0.12 0.14 0.12 -
P/RPS 0.75 1.76 0.48 0.42 0.58 1.39 0.28 92.98%
P/EPS 100.00 192.45 93.90 37.50 44.44 127.27 24.81 153.48%
EY 1.00 0.52 1.06 2.67 2.25 0.79 4.03 -60.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.50 0.33 0.33 0.40 0.34 9.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.19 0.15 0.18 0.14 0.09 0.125 0.12 -
P/RPS 1.01 1.55 0.48 0.49 0.44 1.24 0.28 135.38%
P/EPS 135.71 169.81 93.90 43.75 33.33 113.64 24.81 210.77%
EY 0.74 0.59 1.06 2.29 3.00 0.88 4.03 -67.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.50 0.39 0.25 0.36 0.34 34.47%

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