[MPIRE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -273.36%
YoY- 88.89%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 39,547 40,733 42,069 41,855 42,308 41,722 40,671 -1.85%
PBT -9,496 -5,621 -1,927 -470 246 614 -2,688 132.13%
Tax -15,395 -15,375 -12,363 73 -17 -100 2,913 -
NP -24,891 -20,996 -14,290 -397 229 514 225 -
-
NP to SH -24,891 -20,996 -14,290 -397 229 514 -2,906 319.17%
-
Tax Rate - - - - 6.91% 16.29% - -
Total Cost 64,438 61,729 56,359 42,252 42,079 41,208 40,446 36.44%
-
Net Worth 19,785 24,007 30,006 43,979 44,877 45,000 43,800 -41.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,785 24,007 30,006 43,979 44,877 45,000 43,800 -41.15%
NOSH 59,955 60,018 60,012 59,431 60,645 60,000 59,999 -0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -62.94% -51.55% -33.97% -0.95% 0.54% 1.23% 0.55% -
ROE -125.80% -87.46% -47.62% -0.90% 0.51% 1.14% -6.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.96 67.87 70.10 70.43 69.76 69.54 67.79 -1.80%
EPS -41.52 -34.98 -23.81 -0.67 0.38 0.86 -4.84 319.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.40 0.50 0.74 0.74 0.75 0.73 -41.12%
Adjusted Per Share Value based on latest NOSH - 59,431
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.57 6.77 6.99 6.96 7.03 6.94 6.76 -1.88%
EPS -4.14 -3.49 -2.38 -0.07 0.04 0.09 -0.48 321.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0399 0.0499 0.0731 0.0746 0.0748 0.0728 -41.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.27 0.28 0.39 0.30 0.30 0.41 -
P/RPS 0.39 0.40 0.40 0.55 0.43 0.43 0.60 -24.98%
P/EPS -0.63 -0.77 -1.18 -58.38 79.45 35.02 -8.47 -82.34%
EY -159.67 -129.56 -85.04 -1.71 1.26 2.86 -11.81 468.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.56 0.53 0.41 0.40 0.56 25.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 -
Price 0.34 0.26 0.31 0.32 0.40 0.35 0.37 -
P/RPS 0.52 0.38 0.44 0.45 0.57 0.50 0.55 -3.67%
P/EPS -0.82 -0.74 -1.30 -47.90 105.93 40.86 -7.64 -77.44%
EY -122.10 -134.55 -76.81 -2.09 0.94 2.45 -13.09 343.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.65 0.62 0.43 0.54 0.47 0.51 59.84%

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