[MPIRE] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 49.07%
YoY- 66.01%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 45,680 44,597 39,651 30,360 26,998 24,998 21,818 63.29%
PBT 445 1,311 108 -3,222 -5,659 -9,050 -11,674 -
Tax 148 172 172 172 172 970 970 -71.28%
NP 593 1,483 280 -3,050 -5,487 -8,080 -10,704 -
-
NP to SH 581 2,004 801 -2,529 -4,966 -8,080 -10,704 -
-
Tax Rate -33.26% -13.12% -159.26% - - - - -
Total Cost 45,087 43,114 39,371 33,410 32,485 33,078 32,522 24.20%
-
Net Worth 31,019 29,039 29,039 29,039 28,380 27,647 28,380 6.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 31,019 29,039 29,039 29,039 28,380 27,647 28,380 6.07%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.30% 3.33% 0.71% -10.05% -20.32% -32.32% -49.06% -
ROE 1.87% 6.90% 2.76% -8.71% -17.50% -29.23% -37.72% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.21 67.57 60.08 46.00 40.91 37.98 33.06 63.28%
EPS 0.88 3.04 1.21 -3.83 -7.52 -12.27 -16.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.44 0.44 0.44 0.43 0.42 0.43 6.08%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.59 7.41 6.59 5.05 4.49 4.16 3.63 63.14%
EPS 0.10 0.33 0.13 -0.42 -0.83 -1.34 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0483 0.0483 0.0483 0.0472 0.046 0.0472 6.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.25 0.225 0.315 0.32 0.17 0.14 0.18 -
P/RPS 0.36 0.33 0.52 0.70 0.42 0.37 0.54 -23.59%
P/EPS 28.40 7.41 25.96 -8.35 -2.26 -1.14 -1.11 -
EY 3.52 13.49 3.85 -11.97 -44.26 -87.68 -90.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.72 0.73 0.40 0.33 0.42 16.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 26/08/16 24/05/16 29/02/16 01/12/15 28/08/15 -
Price 0.22 0.235 0.28 0.335 0.175 0.19 0.15 -
P/RPS 0.32 0.35 0.47 0.73 0.43 0.50 0.45 -20.24%
P/EPS 24.99 7.74 23.07 -8.74 -2.33 -1.55 -0.92 -
EY 4.00 12.92 4.33 -11.44 -43.00 -64.60 -108.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.64 0.76 0.41 0.45 0.35 21.60%

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