[MPIRE] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -6.43%
YoY- 50.71%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 30,028 29,180 26,424 24,397 18,784 15,978 15,065 58.18%
PBT -552 516 -2,165 -1,433 -1,419 -1,725 -2,509 -63.45%
Tax 199 199 199 43 113 113 113 45.68%
NP -353 715 -1,966 -1,390 -1,306 -1,612 -2,396 -72.00%
-
NP to SH -353 715 -1,966 -1,390 -1,306 -1,612 -2,396 -72.00%
-
Tax Rate - -38.57% - - - - - -
Total Cost 30,381 28,465 28,390 25,787 20,090 17,590 17,461 44.51%
-
Net Worth 23,926 25,079 23,760 23,760 23,099 23,099 23,099 2.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 23,926 25,079 23,760 23,760 23,099 23,099 23,099 2.36%
NOSH 85,800 66,000 66,000 66,000 66,000 66,000 66,000 19.05%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.18% 2.45% -7.44% -5.70% -6.95% -10.09% -15.90% -
ROE -1.48% 2.85% -8.27% -5.85% -5.65% -6.98% -10.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.42 44.21 40.04 36.97 28.46 24.21 22.83 48.59%
EPS -0.49 1.08 -2.98 -2.11 -1.98 -2.44 -3.63 -73.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.36 0.36 0.35 0.35 0.35 -3.83%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.99 4.85 4.39 4.06 3.12 2.66 2.50 58.32%
EPS -0.06 0.12 -0.33 -0.23 -0.22 -0.27 -0.40 -71.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0417 0.0395 0.0395 0.0384 0.0384 0.0384 2.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.29 0.185 0.23 0.35 0.235 0.235 0.235 -
P/RPS 0.70 0.42 0.57 0.95 0.83 0.97 1.03 -22.64%
P/EPS -59.56 17.08 -7.72 -16.62 -11.88 -9.62 -6.47 337.46%
EY -1.68 5.86 -12.95 -6.02 -8.42 -10.39 -15.45 -77.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.64 0.97 0.67 0.67 0.67 19.87%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 28/02/20 28/11/19 30/08/19 31/05/19 -
Price 0.34 0.42 0.185 0.35 0.345 0.235 0.235 -
P/RPS 0.82 0.95 0.46 0.95 1.21 0.97 1.03 -14.06%
P/EPS -69.83 38.77 -6.21 -16.62 -17.43 -9.62 -6.47 386.26%
EY -1.43 2.58 -16.10 -6.02 -5.74 -10.39 -15.45 -79.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 0.51 0.97 0.99 0.67 0.67 33.09%

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