[MPIRE] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.33%
YoY- -66.85%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,905 5,656 6,260 7,059 5,770 5,262 9,231 -17.64%
PBT 83 42 -131 118 75 99 -773 -
Tax 0 0 0 0 0 0 0 -
NP 83 42 -131 118 75 99 -773 -
-
NP to SH 83 42 -131 118 75 99 -773 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 6,822 5,614 6,391 6,941 5,695 5,163 10,004 -22.57%
-
Net Worth 20,749 20,999 20,840 20,649 20,192 20,382 22,171 -4.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 20,749 20,999 20,840 20,649 20,192 20,382 22,171 -4.33%
NOSH 59,285 59,999 59,545 58,999 57,692 58,235 59,922 -0.71%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.20% 0.74% -2.09% 1.67% 1.30% 1.88% -8.37% -
ROE 0.40% 0.20% -0.63% 0.57% 0.37% 0.49% -3.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.65 9.43 10.51 11.96 10.00 9.04 15.40 -17.01%
EPS 0.14 0.07 -0.22 0.20 0.13 0.17 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.35 0.35 0.37 -3.64%
Adjusted Per Share Value based on latest NOSH - 58,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.15 0.94 1.04 1.17 0.96 0.87 1.53 -17.37%
EPS 0.01 0.01 -0.02 0.02 0.01 0.02 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0349 0.0346 0.0343 0.0336 0.0339 0.0369 -4.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.16 0.14 0.14 0.15 0.14 0.14 -
P/RPS 1.12 1.70 1.33 1.17 1.50 1.55 0.91 14.89%
P/EPS 92.86 228.57 -63.64 70.00 115.38 82.35 -10.85 -
EY 1.08 0.44 -1.57 1.43 0.87 1.21 -9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.40 0.40 0.43 0.40 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 12/06/09 26/02/09 -
Price 0.12 0.13 0.17 0.12 0.11 0.16 0.10 -
P/RPS 1.03 1.38 1.62 1.00 1.10 1.77 0.65 36.03%
P/EPS 85.71 185.71 -77.27 60.00 84.62 94.12 -7.75 -
EY 1.17 0.54 -1.29 1.67 1.18 1.06 -12.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.49 0.34 0.31 0.46 0.27 16.66%

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