[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -136.58%
YoY- -293.81%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 40,733 30,901 19,847 9,304 41,722 30,554 19,714 62.00%
PBT -18,234 -1,961 -749 -208 614 580 335 -
Tax -2,762 -12,613 38 20 -100 -350 -135 643.94%
NP -20,996 -14,574 -711 -188 514 230 200 -
-
NP to SH -20,996 -14,574 -711 -188 514 230 200 -
-
Tax Rate - - - - 16.29% 60.34% 40.30% -
Total Cost 61,729 45,475 20,558 9,492 41,208 30,324 19,514 115.03%
-
Net Worth 24,002 29,999 44,213 44,877 45,187 44,184 44,242 -33.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 24,002 29,999 44,213 44,877 45,187 44,184 44,242 -33.40%
NOSH 60,005 59,999 59,747 60,645 60,249 60,526 60,606 -0.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -51.55% -47.16% -3.58% -2.02% 1.23% 0.75% 1.01% -
ROE -87.48% -48.58% -1.61% -0.42% 1.14% 0.52% 0.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.88 51.50 33.22 15.34 69.25 50.48 32.53 63.07%
EPS -34.99 -24.29 -1.19 -0.31 0.86 0.38 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.50 0.74 0.74 0.75 0.73 0.73 -32.96%
Adjusted Per Share Value based on latest NOSH - 60,645
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.77 5.14 3.30 1.55 6.94 5.08 3.28 61.89%
EPS -3.49 -2.42 -0.12 -0.03 0.09 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0499 0.0735 0.0746 0.0751 0.0735 0.0735 -33.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.28 0.39 0.30 0.30 0.41 0.37 -
P/RPS 0.40 0.54 1.17 1.96 0.43 0.81 1.14 -50.15%
P/EPS -0.77 -1.15 -32.77 -96.77 35.17 107.89 112.12 -
EY -129.59 -86.75 -3.05 -1.03 2.84 0.93 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.41 0.40 0.56 0.51 21.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.26 0.31 0.32 0.40 0.35 0.37 0.35 -
P/RPS 0.38 0.60 0.96 2.61 0.51 0.73 1.08 -50.06%
P/EPS -0.74 -1.28 -26.89 -129.03 41.03 97.37 106.06 -
EY -134.58 -78.35 -3.72 -0.78 2.44 1.03 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.43 0.54 0.47 0.51 0.48 22.33%

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