[MPIRE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -211.02%
YoY- 83.05%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,820 6,905 5,656 6,260 7,059 5,770 5,262 18.85%
PBT 93 83 42 -131 118 75 99 -4.07%
Tax 0 0 0 0 0 0 0 -
NP 93 83 42 -131 118 75 99 -4.07%
-
NP to SH 93 83 42 -131 118 75 99 -4.07%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 6,727 6,822 5,614 6,391 6,941 5,695 5,163 19.27%
-
Net Worth 20,343 20,749 20,999 20,840 20,649 20,192 20,382 -0.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 20,343 20,749 20,999 20,840 20,649 20,192 20,382 -0.12%
NOSH 58,125 59,285 59,999 59,545 58,999 57,692 58,235 -0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.36% 1.20% 0.74% -2.09% 1.67% 1.30% 1.88% -
ROE 0.46% 0.40% 0.20% -0.63% 0.57% 0.37% 0.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.73 11.65 9.43 10.51 11.96 10.00 9.04 18.94%
EPS 0.16 0.14 0.07 -0.22 0.20 0.13 0.17 -3.95%
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 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 59,545
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.13 1.15 0.94 1.04 1.17 0.96 0.87 19.02%
EPS 0.02 0.01 0.01 -0.02 0.02 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0345 0.0349 0.0346 0.0343 0.0336 0.0339 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.13 0.16 0.14 0.14 0.15 0.14 -
P/RPS 1.02 1.12 1.70 1.33 1.17 1.50 1.55 -24.32%
P/EPS 75.00 92.86 228.57 -63.64 70.00 115.38 82.35 -6.03%
EY 1.33 1.08 0.44 -1.57 1.43 0.87 1.21 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.40 0.40 0.43 0.40 -10.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 12/06/09 -
Price 0.13 0.12 0.13 0.17 0.12 0.11 0.16 -
P/RPS 1.11 1.03 1.38 1.62 1.00 1.10 1.77 -26.71%
P/EPS 81.25 85.71 185.71 -77.27 60.00 84.62 94.12 -9.32%
EY 1.23 1.17 0.54 -1.29 1.67 1.18 1.06 10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.49 0.34 0.31 0.46 -13.49%

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