[MPIRE] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 136.37%
YoY- 144.35%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 48,065 33,394 30,028 29,180 26,424 24,397 18,784 86.97%
PBT 2,046 -844 -552 516 -2,165 -1,433 -1,419 -
Tax 0 156 199 199 199 43 113 -
NP 2,046 -688 -353 715 -1,966 -1,390 -1,306 -
-
NP to SH 2,046 -688 -353 715 -1,966 -1,390 -1,306 -
-
Tax Rate 0.00% - - -38.57% - - - -
Total Cost 46,019 34,082 30,381 28,465 28,390 25,787 20,090 73.68%
-
Net Worth 29,172 22,476 23,926 25,079 23,760 23,760 23,099 16.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 29,172 22,476 23,926 25,079 23,760 23,760 23,099 16.82%
NOSH 85,800 85,800 85,800 66,000 66,000 66,000 66,000 19.09%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.26% -2.06% -1.18% 2.45% -7.44% -5.70% -6.95% -
ROE 7.01% -3.06% -1.48% 2.85% -8.27% -5.85% -5.65% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 56.02 46.06 41.42 44.21 40.04 36.97 28.46 56.99%
EPS 2.38 -0.95 -0.49 1.08 -2.98 -2.11 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.31 0.33 0.38 0.36 0.36 0.35 -1.91%
Adjusted Per Share Value based on latest NOSH - 66,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.99 5.55 4.99 4.85 4.39 4.06 3.12 87.07%
EPS 0.34 -0.11 -0.06 0.12 -0.33 -0.23 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0374 0.0398 0.0417 0.0395 0.0395 0.0384 16.82%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.34 0.325 0.29 0.185 0.23 0.35 0.235 -
P/RPS 0.61 0.71 0.70 0.42 0.57 0.95 0.83 -18.54%
P/EPS 14.26 -34.25 -59.56 17.08 -7.72 -16.62 -11.88 -
EY 7.01 -2.92 -1.68 5.86 -12.95 -6.02 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.88 0.49 0.64 0.97 0.67 30.57%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.78 0.335 0.34 0.42 0.185 0.35 0.345 -
P/RPS 1.39 0.73 0.82 0.95 0.46 0.95 1.21 9.67%
P/EPS 32.71 -35.30 -69.83 38.77 -6.21 -16.62 -17.43 -
EY 3.06 -2.83 -1.43 2.58 -16.10 -6.02 -5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.08 1.03 1.11 0.51 0.97 0.99 74.81%

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