[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
12-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.15%
YoY- -89.04%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 24,140 18,091 11,032 5,262 37,756 28,525 18,311 20.17%
PBT 148 292 174 99 1,005 1,778 1,422 -77.78%
Tax 0 0 0 0 0 0 0 -
NP 148 292 174 99 1,005 1,778 1,422 -77.78%
-
NP to SH 148 292 174 99 1,005 1,778 1,422 -77.78%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,992 17,799 10,858 5,163 36,751 26,747 16,889 26.28%
-
Net Worth 20,870 20,857 20,999 20,382 22,133 22,825 22,200 -4.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,870 20,857 20,999 20,382 22,133 22,825 22,200 -4.02%
NOSH 59,629 59,591 60,000 58,235 59,821 60,067 60,000 -0.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.61% 1.61% 1.58% 1.88% 2.66% 6.23% 7.77% -
ROE 0.71% 1.40% 0.83% 0.49% 4.54% 7.79% 6.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.48 30.36 18.39 9.04 63.11 47.49 30.52 20.65%
EPS 0.25 0.49 0.29 0.17 1.68 2.96 2.37 -77.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.37 0.38 0.37 -3.62%
Adjusted Per Share Value based on latest NOSH - 58,235
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.01 3.01 1.83 0.87 6.28 4.74 3.04 20.21%
EPS 0.02 0.05 0.03 0.02 0.17 0.30 0.24 -80.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0347 0.0349 0.0339 0.0368 0.0379 0.0369 -4.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.15 0.14 0.14 0.17 0.25 -
P/RPS 0.35 0.46 0.82 1.55 0.22 0.36 0.82 -43.22%
P/EPS 56.41 28.57 51.72 82.35 8.33 5.74 10.55 204.84%
EY 1.77 3.50 1.93 1.21 12.00 17.41 9.48 -67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.40 0.38 0.45 0.68 -29.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 12/06/09 26/02/09 20/11/08 28/08/08 -
Price 0.17 0.12 0.11 0.16 0.10 0.14 0.22 -
P/RPS 0.42 0.40 0.60 1.77 0.16 0.29 0.72 -30.11%
P/EPS 68.49 24.49 37.93 94.12 5.95 4.73 9.28 277.69%
EY 1.46 4.08 2.64 1.06 16.80 21.14 10.77 -73.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.31 0.46 0.27 0.37 0.59 -11.61%

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