[MPIRE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -180.95%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 11,826 9,086 9,700 9,189 15,569 7,113 4,683 85.12%
PBT -4,797 -659 -127 -884 920 -339 -947 194.07%
Tax 1,737 153 169 -38 219 41 947 49.67%
NP -3,060 -506 42 -922 1,139 -298 0 -
-
NP to SH -3,060 -506 42 -922 1,139 -298 -968 114.94%
-
Tax Rate - - - - -23.80% - - -
Total Cost 14,886 9,592 9,658 10,111 14,430 7,411 4,683 115.73%
-
Net Worth 33,338 49,491 48,999 49,079 35,030 46,628 46,827 -20.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,338 49,491 48,999 49,079 35,030 46,628 46,827 -20.21%
NOSH 41,673 36,934 35,000 35,057 35,030 35,058 34,945 12.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -25.88% -5.57% 0.43% -10.03% 7.32% -4.19% 0.00% -
ROE -9.18% -1.02% 0.09% -1.88% 3.25% -0.64% -2.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.38 24.60 27.71 26.21 44.44 20.29 13.40 64.69%
EPS -46.47 -1.37 0.12 -2.63 0.03 -0.85 -2.77 551.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.34 1.40 1.40 1.00 1.33 1.34 -29.03%
Adjusted Per Share Value based on latest NOSH - 35,057
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.97 1.51 1.61 1.53 2.59 1.18 0.78 85.14%
EPS -0.51 -0.08 0.01 -0.15 0.19 -0.05 -0.16 116.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0823 0.0815 0.0816 0.0582 0.0775 0.0778 -20.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 1.20 0.90 0.96 0.96 1.00 1.07 -
P/RPS 2.89 4.88 3.25 3.66 2.16 4.93 7.98 -49.09%
P/EPS -11.17 -87.59 750.00 -36.50 29.53 -117.65 -38.63 -56.17%
EY -8.95 -1.14 0.13 -2.74 3.39 -0.85 -2.59 128.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.64 0.69 0.96 0.75 0.80 18.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 -
Price 0.83 0.85 1.40 0.85 1.04 0.99 1.05 -
P/RPS 2.92 3.46 5.05 3.24 2.34 4.88 7.84 -48.14%
P/EPS -11.30 -62.04 1,166.67 -32.32 31.99 -116.47 -37.91 -55.27%
EY -8.85 -1.61 0.09 -3.09 3.13 -0.86 -2.64 123.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.63 1.00 0.61 1.04 0.74 0.78 21.07%

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