[MPIRE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3499.5%
YoY- -391.74%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,091 39,547 40,733 42,069 41,855 42,308 41,722 -7.56%
PBT -10,661 -9,496 -5,621 -1,927 -470 246 614 -
Tax -15,413 -15,395 -15,375 -12,363 73 -17 -100 2801.33%
NP -26,074 -24,891 -20,996 -14,290 -397 229 514 -
-
NP to SH -26,074 -24,891 -20,996 -14,290 -397 229 514 -
-
Tax Rate - - - - - 6.91% 16.29% -
Total Cost 63,165 64,438 61,729 56,359 42,252 42,079 41,208 33.04%
-
Net Worth 18,021 19,785 24,007 30,006 43,979 44,877 45,000 -45.76%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 18,021 19,785 24,007 30,006 43,979 44,877 45,000 -45.76%
NOSH 60,070 59,955 60,018 60,012 59,431 60,645 60,000 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -70.30% -62.94% -51.55% -33.97% -0.95% 0.54% 1.23% -
ROE -144.69% -125.80% -87.46% -47.62% -0.90% 0.51% 1.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.75 65.96 67.87 70.10 70.43 69.76 69.54 -7.63%
EPS -43.41 -41.52 -34.98 -23.81 -0.67 0.38 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.33 0.40 0.50 0.74 0.74 0.75 -45.80%
Adjusted Per Share Value based on latest NOSH - 60,012
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.17 6.57 6.77 6.99 6.96 7.03 6.94 -7.56%
EPS -4.33 -4.14 -3.49 -2.38 -0.07 0.04 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0329 0.0399 0.0499 0.0731 0.0746 0.0748 -45.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.26 0.27 0.28 0.39 0.30 0.30 -
P/RPS 0.53 0.39 0.40 0.40 0.55 0.43 0.43 15.00%
P/EPS -0.76 -0.63 -0.77 -1.18 -58.38 79.45 35.02 -
EY -131.53 -159.67 -129.56 -85.04 -1.71 1.26 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.79 0.68 0.56 0.53 0.41 0.40 96.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.25 0.34 0.26 0.31 0.32 0.40 0.35 -
P/RPS 0.40 0.52 0.38 0.44 0.45 0.57 0.50 -13.85%
P/EPS -0.58 -0.82 -0.74 -1.30 -47.90 105.93 40.86 -
EY -173.62 -122.10 -134.55 -76.81 -2.09 0.94 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.65 0.62 0.43 0.54 0.47 46.25%

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