[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -53.1%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,467 18,896 11,239 5,811 22,018 17,162 12,550 59.94%
PBT -453 86 84 53 97 192 164 -
Tax 0 0 0 0 16 0 0 -
NP -453 86 84 53 113 192 164 -
-
NP to SH -453 86 84 53 113 192 164 -
-
Tax Rate - 0.00% 0.00% 0.00% -16.49% 0.00% 0.00% -
Total Cost 25,920 18,810 11,155 5,758 21,905 16,970 12,386 63.24%
-
Net Worth 20,999 21,600 21,600 21,600 21,221 21,600 21,866 -2.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,999 21,600 21,600 21,600 21,221 21,600 21,866 -2.64%
NOSH 60,000 60,000 60,000 60,000 58,947 60,000 60,740 -0.81%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.78% 0.46% 0.75% 0.91% 0.51% 1.12% 1.31% -
ROE -2.16% 0.40% 0.39% 0.25% 0.53% 0.89% 0.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.45 31.49 18.73 9.69 37.35 28.60 20.66 61.26%
EPS -0.76 0.14 0.14 0.09 0.19 0.32 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.36 0.36 0.36 0.36 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.23 3.14 1.87 0.97 3.66 2.85 2.09 59.66%
EPS -0.08 0.01 0.01 0.01 0.02 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0359 0.0359 0.0359 0.0353 0.0359 0.0364 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.17 0.14 0.17 0.18 0.12 0.12 -
P/RPS 0.38 0.54 0.75 1.76 0.48 0.42 0.58 -24.46%
P/EPS -21.19 118.60 100.00 192.45 93.90 37.50 44.44 -
EY -4.72 0.84 1.00 0.52 1.06 2.67 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.39 0.47 0.50 0.33 0.33 24.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 30/08/12 30/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.165 0.17 0.19 0.15 0.18 0.14 0.09 -
P/RPS 0.39 0.54 1.01 1.55 0.48 0.49 0.44 -7.69%
P/EPS -21.85 118.60 135.71 169.81 93.90 43.75 33.33 -
EY -4.58 0.84 0.74 0.59 1.06 2.29 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.53 0.42 0.50 0.39 0.25 52.03%

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