[MPIRE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.33%
YoY- -178.15%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 25,293 25,617 25,630 25,823 24,048 25,538 24,818 1.27%
PBT -3,788 -847 -977 -1,260 -1,185 -664 -557 258.53%
Tax 0 0 0 0 0 0 0 -
NP -3,788 -847 -977 -1,260 -1,185 -664 -557 258.53%
-
NP to SH 14,184 17,125 16,995 -1,260 -1,185 -664 -557 -
-
Tax Rate - - - - - - - -
Total Cost 29,081 26,464 26,607 27,083 25,233 26,202 25,375 9.50%
-
Net Worth 34,199 37,799 37,799 19,800 20,400 20,999 20,999 38.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 34,199 37,799 37,799 19,800 20,400 20,999 20,999 38.38%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.98% -3.31% -3.81% -4.88% -4.93% -2.60% -2.24% -
ROE 41.47% 45.30% 44.96% -6.36% -5.81% -3.16% -2.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.16 42.70 42.72 43.04 40.08 42.56 41.36 1.28%
EPS 23.64 28.54 28.33 -2.10 -1.98 -1.11 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.63 0.63 0.33 0.34 0.35 0.35 38.38%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.20 4.26 4.26 4.29 4.00 4.25 4.13 1.12%
EPS 2.36 2.85 2.83 -0.21 -0.20 -0.11 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0628 0.0628 0.0329 0.0339 0.0349 0.0349 38.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.255 0.27 0.19 0.14 0.18 0.13 0.115 -
P/RPS 0.60 0.63 0.44 0.33 0.45 0.31 0.28 66.13%
P/EPS 1.08 0.95 0.67 -6.67 -9.11 -11.75 -12.39 -
EY 92.71 105.71 149.08 -15.00 -10.97 -8.51 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.30 0.42 0.53 0.37 0.33 22.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.225 0.255 0.195 0.16 0.165 0.115 0.18 -
P/RPS 0.53 0.60 0.46 0.37 0.41 0.27 0.44 13.19%
P/EPS 0.95 0.89 0.69 -7.62 -8.35 -10.39 -19.39 -
EY 105.07 111.93 145.26 -13.13 -11.97 -9.62 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.31 0.48 0.49 0.33 0.51 -16.36%

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