[MPIRE] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 113.12%
YoY- 164.98%
Quarter Report
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 9,060 5,890 3,918 5,529 3,447 3,084 3,005 108.28%
PBT -1,400 -48 -152 167 -1,386 -354 -936 30.69%
Tax 43 0 0 0 113 0 0 -
NP -1,357 -48 -152 167 -1,273 -354 -936 28.00%
-
NP to SH -1,357 -48 -152 167 -1,273 -354 -936 28.00%
-
Tax Rate - - - 0.00% - - - -
Total Cost 10,417 5,938 4,070 5,362 4,720 3,438 3,941 90.83%
-
Net Worth 23,760 23,099 23,099 23,099 23,099 25,739 25,739 -5.18%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 23,760 23,099 23,099 23,099 23,099 25,739 25,739 -5.18%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -14.98% -0.81% -3.88% 3.02% -36.93% -11.48% -31.15% -
ROE -5.71% -0.21% -0.66% 0.72% -5.51% -1.38% -3.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.73 8.92 5.94 8.38 5.22 4.67 4.55 108.40%
EPS -0.88 -0.07 -0.23 0.25 -1.93 -0.54 -1.42 -27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.35 0.35 0.39 0.39 -5.18%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.51 0.98 0.65 0.92 0.57 0.51 0.50 108.51%
EPS -0.23 -0.01 -0.03 0.03 -0.21 -0.06 -0.16 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0384 0.0384 0.0384 0.0384 0.0428 0.0428 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.235 0.235 0.235 0.27 0.31 0.265 -
P/RPS 2.55 2.63 3.96 2.81 5.17 6.63 5.82 -42.22%
P/EPS -17.02 -323.13 -102.04 92.87 -14.00 -57.80 -18.69 -6.03%
EY -5.87 -0.31 -0.98 1.08 -7.14 -1.73 -5.35 6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.67 0.67 0.67 0.77 0.79 0.68 26.63%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 30/08/19 31/05/19 28/02/19 29/11/18 27/08/18 -
Price 0.35 0.345 0.235 0.235 0.255 0.29 0.225 -
P/RPS 2.55 3.87 3.96 2.81 4.88 6.21 4.94 -35.57%
P/EPS -17.02 -474.38 -102.04 92.87 -13.22 -54.07 -15.87 4.76%
EY -5.87 -0.21 -0.98 1.08 -7.56 -1.85 -6.30 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 0.67 0.67 0.73 0.74 0.58 40.76%

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