[MPIRE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1448.81%
YoY- 3151.17%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,750 25,293 25,617 25,630 25,823 24,048 25,538 -4.71%
PBT -6,198 -3,788 -847 -977 -1,260 -1,185 -664 341.52%
Tax 970 0 0 0 0 0 0 -
NP -5,228 -3,788 -847 -977 -1,260 -1,185 -664 294.28%
-
NP to SH 12,744 14,184 17,125 16,995 -1,260 -1,185 -664 -
-
Tax Rate - - - - - - - -
Total Cost 28,978 29,081 26,464 26,607 27,083 25,233 26,202 6.92%
-
Net Worth 32,536 34,199 37,799 37,799 19,800 20,400 20,999 33.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 32,536 34,199 37,799 37,799 19,800 20,400 20,999 33.79%
NOSH 66,000 60,000 60,000 60,000 60,000 60,000 60,000 6.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -22.01% -14.98% -3.31% -3.81% -4.88% -4.93% -2.60% -
ROE 39.17% 41.47% 45.30% 44.96% -6.36% -5.81% -3.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.23 42.16 42.70 42.72 43.04 40.08 42.56 -8.51%
EPS 19.98 23.64 28.54 28.33 -2.10 -1.98 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.57 0.63 0.63 0.33 0.34 0.35 28.44%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.95 4.20 4.26 4.26 4.29 4.00 4.25 -4.75%
EPS 2.12 2.36 2.85 2.83 -0.21 -0.20 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0569 0.0628 0.0628 0.0329 0.0339 0.0349 33.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.255 0.27 0.19 0.14 0.18 0.13 -
P/RPS 0.56 0.60 0.63 0.44 0.33 0.45 0.31 48.16%
P/EPS 1.05 1.08 0.95 0.67 -6.67 -9.11 -11.75 -
EY 95.12 92.71 105.71 149.08 -15.00 -10.97 -8.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.43 0.30 0.42 0.53 0.37 7.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 30/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.21 0.225 0.255 0.195 0.16 0.165 0.115 -
P/RPS 0.56 0.53 0.60 0.46 0.37 0.41 0.27 62.41%
P/EPS 1.05 0.95 0.89 0.69 -7.62 -8.35 -10.39 -
EY 95.12 105.07 111.93 145.26 -13.13 -11.97 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.40 0.31 0.48 0.49 0.33 15.52%

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