[MPIRE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 150.19%
YoY- 124.8%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,484 45,113 45,680 44,597 39,651 30,360 26,998 22.25%
PBT -400 343 445 1,311 108 -3,222 -5,659 -82.93%
Tax 148 148 148 172 172 172 172 -9.54%
NP -252 491 593 1,483 280 -3,050 -5,487 -87.19%
-
NP to SH -252 479 581 2,004 801 -2,529 -4,966 -86.31%
-
Tax Rate - -43.15% -33.26% -13.12% -159.26% - - -
Total Cost 36,736 44,622 45,087 43,114 39,371 33,410 32,485 8.55%
-
Net Worth 30,360 31,019 31,019 29,039 29,039 29,039 28,380 4.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 30,360 31,019 31,019 29,039 29,039 29,039 28,380 4.60%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -0.69% 1.09% 1.30% 3.33% 0.71% -10.05% -20.32% -
ROE -0.83% 1.54% 1.87% 6.90% 2.76% -8.71% -17.50% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.28 68.35 69.21 67.57 60.08 46.00 40.91 22.24%
EPS -0.38 0.73 0.88 3.04 1.21 -3.83 -7.52 -86.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.44 0.44 0.44 0.43 4.60%
Adjusted Per Share Value based on latest NOSH - 66,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.07 7.50 7.59 7.41 6.59 5.05 4.49 22.28%
EPS -0.04 0.08 0.10 0.33 0.13 -0.42 -0.83 -86.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0516 0.0516 0.0483 0.0483 0.0483 0.0472 4.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.335 0.28 0.25 0.225 0.315 0.32 0.17 -
P/RPS 0.61 0.41 0.36 0.33 0.52 0.70 0.42 28.27%
P/EPS -87.74 38.58 28.40 7.41 25.96 -8.35 -2.26 1049.10%
EY -1.14 2.59 3.52 13.49 3.85 -11.97 -44.26 -91.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.53 0.51 0.72 0.73 0.40 49.39%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 17/05/17 28/02/17 30/11/16 26/08/16 24/05/16 29/02/16 -
Price 0.32 0.335 0.22 0.235 0.28 0.335 0.175 -
P/RPS 0.58 0.49 0.32 0.35 0.47 0.73 0.43 22.10%
P/EPS -83.81 46.16 24.99 7.74 23.07 -8.74 -2.33 992.04%
EY -1.19 2.17 4.00 12.92 4.33 -11.44 -43.00 -90.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.47 0.53 0.64 0.76 0.41 42.89%

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