[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -43.48%
YoY- 135.34%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 18,091 11,032 5,262 37,756 28,525 18,311 9,512 53.44%
PBT 292 174 99 1,005 1,778 1,422 903 -52.85%
Tax 0 0 0 0 0 0 0 -
NP 292 174 99 1,005 1,778 1,422 903 -52.85%
-
NP to SH 292 174 99 1,005 1,778 1,422 903 -52.85%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 17,799 10,858 5,163 36,751 26,747 16,889 8,609 62.21%
-
Net Worth 20,857 20,999 20,382 22,133 22,825 22,200 22,126 -3.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,857 20,999 20,382 22,133 22,825 22,200 22,126 -3.85%
NOSH 59,591 60,000 58,235 59,821 60,067 60,000 59,801 -0.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.61% 1.58% 1.88% 2.66% 6.23% 7.77% 9.49% -
ROE 1.40% 0.83% 0.49% 4.54% 7.79% 6.41% 4.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.36 18.39 9.04 63.11 47.49 30.52 15.91 53.78%
EPS 0.49 0.29 0.17 1.68 2.96 2.37 1.51 -52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.37 0.38 0.37 0.37 -3.63%
Adjusted Per Share Value based on latest NOSH - 59,922
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.01 1.83 0.87 6.28 4.74 3.04 1.58 53.61%
EPS 0.05 0.03 0.02 0.17 0.30 0.24 0.15 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0349 0.0339 0.0368 0.0379 0.0369 0.0368 -3.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.15 0.14 0.14 0.17 0.25 0.22 -
P/RPS 0.46 0.82 1.55 0.22 0.36 0.82 1.38 -51.89%
P/EPS 28.57 51.72 82.35 8.33 5.74 10.55 14.57 56.59%
EY 3.50 1.93 1.21 12.00 17.41 9.48 6.86 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.40 0.38 0.45 0.68 0.59 -22.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 12/06/09 26/02/09 20/11/08 28/08/08 29/04/08 -
Price 0.12 0.11 0.16 0.10 0.14 0.22 0.22 -
P/RPS 0.40 0.60 1.77 0.16 0.29 0.72 1.38 -56.16%
P/EPS 24.49 37.93 94.12 5.95 4.73 9.28 14.57 41.32%
EY 4.08 2.64 1.06 16.80 21.14 10.77 6.86 -29.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.46 0.27 0.37 0.59 0.59 -30.72%

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