[MPIRE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.87%
YoY- 176.92%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,018 22,865 25,073 25,196 25,084 25,641 25,880 -10.18%
PBT 97 241 306 288 267 87 112 -9.11%
Tax 0 0 0 0 0 0 0 -
NP 97 241 306 288 267 87 112 -9.11%
-
NP to SH 97 241 306 288 267 87 112 -9.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,921 22,624 24,767 24,908 24,817 25,554 25,768 -10.19%
-
Net Worth 22,153 20,160 21,388 20,045 21,437 20,343 20,749 4.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,153 20,160 21,388 20,045 21,437 20,343 20,749 4.44%
NOSH 61,538 55,999 59,411 57,272 61,250 58,125 59,285 2.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.44% 1.05% 1.22% 1.14% 1.06% 0.34% 0.43% -
ROE 0.44% 1.20% 1.43% 1.44% 1.25% 0.43% 0.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.78 40.83 42.20 43.99 40.95 44.11 43.65 -12.38%
EPS 0.16 0.43 0.52 0.50 0.44 0.15 0.19 -10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.35 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 57,272
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.66 3.80 4.17 4.19 4.17 4.26 4.30 -10.16%
EPS 0.02 0.04 0.05 0.05 0.04 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0335 0.0356 0.0333 0.0356 0.0338 0.0345 4.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.18 0.12 0.12 0.14 0.12 0.12 0.13 -
P/RPS 0.50 0.29 0.28 0.32 0.29 0.27 0.30 40.44%
P/EPS 114.20 27.88 23.30 27.84 27.53 80.17 68.81 40.04%
EY 0.88 3.59 4.29 3.59 3.63 1.25 1.45 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.33 0.40 0.34 0.34 0.37 22.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.18 0.14 0.09 0.125 0.12 0.13 0.12 -
P/RPS 0.50 0.34 0.21 0.28 0.29 0.29 0.27 50.63%
P/EPS 114.20 32.53 17.47 24.86 27.53 86.85 63.52 47.69%
EY 0.88 3.07 5.72 4.02 3.63 1.15 1.57 -31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.25 0.36 0.34 0.37 0.34 29.22%

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