[MPIRE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 73.54%
YoY- 86.45%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 40,169 40,317 39,605 38,211 36,399 37,091 39,547 1.04%
PBT 3,261 4,367 2,142 -2,844 -7,987 -10,661 -9,496 -
Tax 0 0 0 0 -2,762 -15,413 -15,395 -
NP 3,261 4,367 2,142 -2,844 -10,749 -26,074 -24,891 -
-
NP to SH 3,261 4,367 2,142 -2,844 -10,749 -26,074 -24,891 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 36,908 35,950 37,463 41,055 47,148 63,165 64,438 -30.96%
-
Net Worth 22,928 22,072 22,126 20,973 19,772 18,021 19,785 10.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 22,928 22,072 22,126 20,973 19,772 18,021 19,785 10.29%
NOSH 60,338 59,655 59,801 59,923 59,918 60,070 59,955 0.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.12% 10.83% 5.41% -7.44% -29.53% -70.30% -62.94% -
ROE 14.22% 19.78% 9.68% -13.56% -54.36% -144.69% -125.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.57 67.58 66.23 63.77 60.75 61.75 65.96 0.61%
EPS 5.40 7.32 3.58 -4.75 -17.94 -43.41 -41.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.35 0.33 0.30 0.33 9.83%
Adjusted Per Share Value based on latest NOSH - 59,923
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.68 6.70 6.58 6.35 6.05 6.17 6.57 1.11%
EPS 0.54 0.73 0.36 -0.47 -1.79 -4.33 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0367 0.0368 0.0349 0.0329 0.03 0.0329 10.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.25 0.22 0.29 0.28 0.33 0.26 -
P/RPS 0.26 0.37 0.33 0.45 0.46 0.53 0.39 -23.62%
P/EPS 3.15 3.42 6.14 -6.11 -1.56 -0.76 -0.63 -
EY 31.79 29.28 16.28 -16.37 -64.07 -131.53 -159.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 0.59 0.83 0.85 1.10 0.79 -31.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 28/08/08 29/04/08 27/02/08 28/11/07 28/08/07 31/05/07 -
Price 0.14 0.22 0.22 0.25 0.30 0.25 0.34 -
P/RPS 0.21 0.33 0.33 0.39 0.49 0.40 0.52 -45.27%
P/EPS 2.59 3.01 6.14 -5.27 -1.67 -0.58 -0.82 -
EY 38.60 33.27 16.28 -18.98 -59.80 -173.62 -122.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.59 0.59 0.71 0.91 0.83 1.03 -49.37%

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