[MPIRE] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -144.13%
YoY- -2225.0%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,526 22,227 12,426 6,738 6,674 7,556 9,060 24.12%
PBT 1,502 2,325 -1,692 -1,116 2,529 -565 -1,400 -
Tax 0 0 0 0 0 156 43 -
NP 1,502 2,325 -1,692 -1,116 2,529 -409 -1,357 -
-
NP to SH 1,502 2,325 -1,692 -1,116 2,529 -409 -1,357 -
-
Tax Rate 0.00% 0.00% - - 0.00% - - -
Total Cost 11,024 19,902 14,118 7,854 4,145 7,965 10,417 3.85%
-
Net Worth 33,700 29,172 22,476 23,926 25,079 23,760 23,760 26.26%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 33,700 29,172 22,476 23,926 25,079 23,760 23,760 26.26%
NOSH 103,158 85,800 85,800 85,800 66,000 66,000 66,000 34.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.99% 10.46% -13.62% -16.56% 37.89% -5.41% -14.98% -
ROE 4.46% 7.97% -7.53% -4.66% 10.08% -1.72% -5.71% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.64 25.91 17.14 9.29 10.11 11.45 13.73 -5.36%
EPS 1.52 2.71 -2.33 -1.54 4.16 -0.62 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.31 0.33 0.38 0.36 0.36 -3.74%
Adjusted Per Share Value based on latest NOSH - 85,800
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.08 3.70 2.07 1.12 1.11 1.26 1.51 23.82%
EPS 0.25 0.39 -0.28 -0.19 0.42 -0.07 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0485 0.0374 0.0398 0.0417 0.0395 0.0395 26.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.17 0.34 0.325 0.29 0.185 0.23 0.35 -
P/RPS 9.26 1.31 1.90 3.12 1.83 2.01 2.55 136.44%
P/EPS 77.21 12.55 -13.93 -18.84 4.83 -37.11 -17.02 -
EY 1.30 7.97 -7.18 -5.31 20.71 -2.69 -5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.00 1.05 0.88 0.49 0.64 0.97 132.73%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 25/05/21 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 -
Price 1.35 0.78 0.335 0.34 0.42 0.185 0.35 -
P/RPS 10.68 3.01 1.95 3.66 4.15 1.62 2.55 160.05%
P/EPS 89.09 28.78 -14.36 -22.09 10.96 -29.85 -17.02 -
EY 1.12 3.47 -6.97 -4.53 9.12 -3.35 -5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 2.29 1.08 1.03 1.11 0.51 0.97 156.08%

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