[MPIRE] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.38%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 18,784 15,978 15,065 14,633 17,889 21,519 24,347 -15.86%
PBT -1,419 -1,725 -2,509 -2,933 -3,623 -4,439 -4,115 -50.79%
Tax 113 113 113 113 168 185 185 -27.98%
NP -1,306 -1,612 -2,396 -2,820 -3,455 -4,254 -3,930 -51.99%
-
NP to SH -1,306 -1,612 -2,396 -2,820 -3,455 -4,254 -3,930 -51.99%
-
Tax Rate - - - - - - - -
Total Cost 20,090 17,590 17,461 17,453 21,344 25,773 28,277 -20.36%
-
Net Worth 23,099 23,099 23,099 23,099 25,739 25,739 27,059 -10.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 23,099 23,099 23,099 23,099 25,739 25,739 27,059 -10.00%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.95% -10.09% -15.90% -19.27% -19.31% -19.77% -16.14% -
ROE -5.65% -6.98% -10.37% -12.21% -13.42% -16.53% -14.52% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.46 24.21 22.83 22.17 27.10 32.60 36.89 -15.86%
EPS -1.98 -2.44 -3.63 -4.27 -5.23 -6.45 -5.95 -51.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.39 0.39 0.41 -10.00%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.12 2.66 2.50 2.43 2.97 3.58 4.05 -15.95%
EPS -0.22 -0.27 -0.40 -0.47 -0.57 -0.71 -0.65 -51.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0384 0.0384 0.0384 0.0428 0.0428 0.045 -10.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.235 0.235 0.235 0.27 0.31 0.265 0.28 -
P/RPS 0.83 0.97 1.03 1.22 1.14 0.81 0.76 6.04%
P/EPS -11.88 -9.62 -6.47 -6.32 -5.92 -4.11 -4.70 85.45%
EY -8.42 -10.39 -15.45 -15.82 -16.89 -24.32 -21.27 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.67 0.77 0.79 0.68 0.68 -0.98%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 31/05/19 28/02/19 29/11/18 27/08/18 28/05/18 -
Price 0.345 0.235 0.235 0.255 0.29 0.225 0.27 -
P/RPS 1.21 0.97 1.03 1.15 1.07 0.69 0.73 40.01%
P/EPS -17.43 -9.62 -6.47 -5.97 -5.54 -3.49 -4.53 145.34%
EY -5.74 -10.39 -15.45 -16.76 -18.05 -28.65 -22.05 -59.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.67 0.67 0.73 0.74 0.58 0.66 31.00%

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