[MPIRE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -35.4%
YoY- -48.26%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,084 25,641 25,880 24,745 24,351 27,322 30,477 -12.14%
PBT 267 87 112 104 161 -481 -243 -
Tax 0 0 0 0 0 0 0 -
NP 267 87 112 104 161 -481 -243 -
-
NP to SH 267 87 112 104 161 -481 -243 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 24,817 25,554 25,768 24,641 24,190 27,803 30,720 -13.22%
-
Net Worth 21,437 20,343 20,749 20,999 20,840 20,649 20,192 4.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,437 20,343 20,749 20,999 20,840 20,649 20,192 4.05%
NOSH 61,250 58,125 59,285 59,999 59,545 58,999 57,692 4.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.06% 0.34% 0.43% 0.42% 0.66% -1.76% -0.80% -
ROE 1.25% 0.43% 0.54% 0.50% 0.77% -2.33% -1.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.95 44.11 43.65 41.24 40.89 46.31 52.83 -15.57%
EPS 0.44 0.15 0.19 0.17 0.27 -0.82 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.17 4.26 4.30 4.11 4.05 4.54 5.07 -12.18%
EPS 0.04 0.01 0.02 0.02 0.03 -0.08 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0338 0.0345 0.0349 0.0346 0.0343 0.0336 3.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.12 0.13 0.16 0.14 0.14 0.15 -
P/RPS 0.29 0.27 0.30 0.39 0.34 0.30 0.28 2.36%
P/EPS 27.53 80.17 68.81 92.31 51.78 -17.17 -35.61 -
EY 3.63 1.25 1.45 1.08 1.93 -5.82 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.46 0.40 0.40 0.43 -14.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.12 0.13 0.12 0.13 0.17 0.12 0.11 -
P/RPS 0.29 0.29 0.27 0.32 0.42 0.26 0.21 23.93%
P/EPS 27.53 86.85 63.52 75.00 62.87 -14.72 -26.12 -
EY 3.63 1.15 1.57 1.33 1.59 -6.79 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.34 0.37 0.49 0.34 0.31 6.33%

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