[MPIRE] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -94.9%
YoY- 50.5%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 55,365 53,917 48,065 33,394 30,028 29,180 26,424 63.66%
PBT 2,858 1,019 2,046 -844 -552 516 -2,165 -
Tax -210 0 0 156 199 199 199 -
NP 2,648 1,019 2,046 -688 -353 715 -1,966 -
-
NP to SH 2,648 1,019 2,046 -688 -353 715 -1,966 -
-
Tax Rate 7.35% 0.00% 0.00% - - -38.57% - -
Total Cost 52,717 52,898 46,019 34,082 30,381 28,465 28,390 51.01%
-
Net Worth 3,766 33,700 29,172 22,476 23,926 25,079 23,760 -70.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,766 33,700 29,172 22,476 23,926 25,079 23,760 -70.67%
NOSH 115,549 103,158 85,800 85,800 85,800 66,000 66,000 45.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.78% 1.89% 4.26% -2.06% -1.18% 2.45% -7.44% -
ROE 70.30% 3.02% 7.01% -3.06% -1.48% 2.85% -8.27% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 499.75 54.40 56.02 46.06 41.42 44.21 40.04 437.24%
EPS 23.90 1.03 2.38 -0.95 -0.49 1.08 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.31 0.33 0.38 0.36 -3.73%
Adjusted Per Share Value based on latest NOSH - 85,800
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.20 8.96 7.99 5.55 4.99 4.85 4.39 63.68%
EPS 0.44 0.17 0.34 -0.11 -0.06 0.12 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.056 0.0485 0.0374 0.0398 0.0417 0.0395 -70.55%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.17 1.17 0.34 0.325 0.29 0.185 0.23 -
P/RPS 0.23 2.15 0.61 0.71 0.70 0.42 0.57 -45.36%
P/EPS 4.89 113.81 14.26 -34.25 -59.56 17.08 -7.72 -
EY 20.43 0.88 7.01 -2.92 -1.68 5.86 -12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.44 1.00 1.05 0.88 0.49 0.64 206.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 19/08/21 25/05/21 26/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.655 1.35 0.78 0.335 0.34 0.42 0.185 -
P/RPS 0.13 2.48 1.39 0.73 0.82 0.95 0.46 -56.90%
P/EPS 2.74 131.32 32.71 -35.30 -69.83 38.77 -6.21 -
EY 36.49 0.76 3.06 -2.83 -1.43 2.58 -16.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.97 2.29 1.08 1.03 1.11 0.51 142.64%

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