[MPIRE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1304.76%
YoY- -69.8%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,566 9,633 11,826 9,086 9,700 9,189 15,569 -38.21%
PBT -439 120 -4,797 -659 -127 -884 920 -
Tax -3 -28 1,737 153 169 -38 219 -
NP -442 92 -3,060 -506 42 -922 1,139 -
-
NP to SH -442 92 -3,060 -506 42 -922 1,139 -
-
Tax Rate - 23.33% - - - - -23.80% -
Total Cost 8,008 9,541 14,886 9,592 9,658 10,111 14,430 -32.49%
-
Net Worth 47,186 48,453 33,338 49,491 48,999 49,079 35,030 21.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,186 48,453 33,338 49,491 48,999 49,079 35,030 21.99%
NOSH 59,729 61,333 41,673 36,934 35,000 35,057 35,030 42.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -5.84% 0.96% -25.88% -5.57% 0.43% -10.03% 7.32% -
ROE -0.94% 0.19% -9.18% -1.02% 0.09% -1.88% 3.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.67 15.71 28.38 24.60 27.71 26.21 44.44 -56.71%
EPS -0.74 0.15 -46.47 -1.37 0.12 -2.63 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 1.34 1.40 1.40 1.00 -14.55%
Adjusted Per Share Value based on latest NOSH - 36,934
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.26 1.60 1.97 1.51 1.61 1.53 2.59 -38.17%
EPS -0.07 0.02 -0.51 -0.08 0.01 -0.15 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0805 0.0554 0.0823 0.0815 0.0816 0.0582 21.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.63 0.79 0.82 1.20 0.90 0.96 0.96 -
P/RPS 4.97 5.03 2.89 4.88 3.25 3.66 2.16 74.37%
P/EPS -85.14 526.67 -11.17 -87.59 750.00 -36.50 29.53 -
EY -1.17 0.19 -8.95 -1.14 0.13 -2.74 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.03 0.90 0.64 0.69 0.96 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 -
Price 0.60 0.64 0.83 0.85 1.40 0.85 1.04 -
P/RPS 4.74 4.07 2.92 3.46 5.05 3.24 2.34 60.16%
P/EPS -81.08 426.67 -11.30 -62.04 1,166.67 -32.32 31.99 -
EY -1.23 0.23 -8.85 -1.61 0.09 -3.09 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.04 0.63 1.00 0.61 1.04 -18.88%

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