[MPIRE] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 22.81%
YoY- -232.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 34,493 36,202 38,111 40,245 39,801 43,544 41,571 -11.65%
PBT -4,449 -5,978 -5,775 -5,463 -6,467 -750 -430 371.47%
Tax 3,458 1,932 1,859 2,031 2,021 503 391 324.84%
NP -991 -4,046 -3,916 -3,432 -4,446 -247 -39 755.88%
-
NP to SH -4,122 -4,046 -3,916 -3,432 -4,446 -247 -39 2104.08%
-
Tax Rate - - - - - - - -
Total Cost 35,484 40,248 42,027 43,677 44,247 43,791 41,610 -10.02%
-
Net Worth 45,499 46,800 47,186 48,453 33,338 49,491 35,000 19.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 45,499 46,800 47,186 48,453 33,338 49,491 35,000 19.01%
NOSH 59,090 60,000 59,729 61,333 41,673 36,934 35,000 41.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.87% -11.18% -10.28% -8.53% -11.17% -0.57% -0.09% -
ROE -9.06% -8.65% -8.30% -7.08% -13.34% -0.50% -0.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 58.37 60.34 63.81 65.62 95.51 117.90 118.77 -37.58%
EPS -6.98 -6.74 -6.56 -5.60 -10.67 -0.67 -0.11 1471.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.79 0.79 0.80 1.34 1.00 -15.92%
Adjusted Per Share Value based on latest NOSH - 61,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.73 6.02 6.34 6.69 6.62 7.24 6.91 -11.68%
EPS -0.69 -0.67 -0.65 -0.57 -0.74 -0.04 -0.01 1560.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.0778 0.0784 0.0805 0.0554 0.0823 0.0582 18.95%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.60 0.63 0.79 0.82 1.20 0.90 -
P/RPS 0.94 0.99 0.99 1.20 0.86 1.02 0.76 15.14%
P/EPS -7.88 -8.90 -9.61 -14.12 -7.69 -179.44 -807.69 -95.36%
EY -12.68 -11.24 -10.41 -7.08 -13.01 -0.56 -0.12 2103.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.80 1.00 1.03 0.90 0.90 -14.56%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 -
Price 0.55 0.60 0.60 0.64 0.83 0.85 1.40 -
P/RPS 0.94 0.99 0.94 0.98 0.87 0.72 1.18 -14.00%
P/EPS -7.88 -8.90 -9.15 -11.44 -7.78 -127.10 -1,256.41 -96.54%
EY -12.68 -11.24 -10.93 -8.74 -12.85 -0.79 -0.08 2784.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.76 0.81 1.04 0.63 1.40 -36.27%

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