[MPIRE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 175.32%
YoY- 108.61%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 37,756 40,169 40,317 39,605 38,211 36,399 37,091 1.18%
PBT 1,005 3,261 4,367 2,142 -2,844 -7,987 -10,661 -
Tax 0 0 0 0 0 -2,762 -15,413 -
NP 1,005 3,261 4,367 2,142 -2,844 -10,749 -26,074 -
-
NP to SH 1,005 3,261 4,367 2,142 -2,844 -10,749 -26,074 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 36,751 36,908 35,950 37,463 41,055 47,148 63,165 -30.19%
-
Net Worth 22,171 22,928 22,072 22,126 20,973 19,772 18,021 14.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,171 22,928 22,072 22,126 20,973 19,772 18,021 14.74%
NOSH 59,922 60,338 59,655 59,801 59,923 59,918 60,070 -0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.66% 8.12% 10.83% 5.41% -7.44% -29.53% -70.30% -
ROE 4.53% 14.22% 19.78% 9.68% -13.56% -54.36% -144.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.01 66.57 67.58 66.23 63.77 60.75 61.75 1.34%
EPS 1.68 5.40 7.32 3.58 -4.75 -17.94 -43.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.37 0.37 0.35 0.33 0.30 14.93%
Adjusted Per Share Value based on latest NOSH - 59,801
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.28 6.68 6.70 6.58 6.35 6.05 6.17 1.17%
EPS 0.17 0.54 0.73 0.36 -0.47 -1.79 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0381 0.0367 0.0368 0.0349 0.0329 0.03 14.72%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.17 0.25 0.22 0.29 0.28 0.33 -
P/RPS 0.22 0.26 0.37 0.33 0.45 0.46 0.53 -44.20%
P/EPS 8.35 3.15 3.42 6.14 -6.11 -1.56 -0.76 -
EY 11.98 31.79 29.28 16.28 -16.37 -64.07 -131.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.68 0.59 0.83 0.85 1.10 -50.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 28/08/08 29/04/08 27/02/08 28/11/07 28/08/07 -
Price 0.10 0.14 0.22 0.22 0.25 0.30 0.25 -
P/RPS 0.16 0.21 0.33 0.33 0.39 0.49 0.40 -45.56%
P/EPS 5.96 2.59 3.01 6.14 -5.27 -1.67 -0.58 -
EY 16.77 38.60 33.27 16.28 -18.98 -59.80 -173.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.59 0.59 0.71 0.91 0.83 -52.53%

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