[MPIRE] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 397.38%
YoY- 204.07%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 55,770 55,365 53,917 48,065 33,394 30,028 29,180 53.82%
PBT 1,414 2,858 1,019 2,046 -844 -552 516 95.46%
Tax 576 -210 0 0 156 199 199 102.70%
NP 1,990 2,648 1,019 2,046 -688 -353 715 97.49%
-
NP to SH 1,990 2,648 1,019 2,046 -688 -353 715 97.49%
-
Tax Rate -40.74% 7.35% 0.00% 0.00% - - -38.57% -
Total Cost 53,780 52,717 52,898 46,019 34,082 30,381 28,465 52.65%
-
Net Worth 29,088 3,766 33,700 29,172 22,476 23,926 25,079 10.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 29,088 3,766 33,700 29,172 22,476 23,926 25,079 10.36%
NOSH 231,660 115,549 103,158 85,800 85,800 85,800 66,000 130.43%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.57% 4.78% 1.89% 4.26% -2.06% -1.18% 2.45% -
ROE 6.84% 70.30% 3.02% 7.01% -3.06% -1.48% 2.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.68 499.75 54.40 56.02 46.06 41.42 44.21 -21.56%
EPS 1.09 23.90 1.03 2.38 -0.95 -0.49 1.08 0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.34 0.34 0.34 0.31 0.33 0.38 -43.73%
Adjusted Per Share Value based on latest NOSH - 85,800
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.27 9.20 8.96 7.99 5.55 4.99 4.85 53.83%
EPS 0.33 0.44 0.17 0.34 -0.11 -0.06 0.12 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0063 0.056 0.0485 0.0374 0.0398 0.0417 10.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.545 1.17 1.17 0.34 0.325 0.29 0.185 -
P/RPS 1.78 0.23 2.15 0.61 0.71 0.70 0.42 161.19%
P/EPS 49.79 4.89 113.81 14.26 -34.25 -59.56 17.08 103.66%
EY 2.01 20.43 0.88 7.01 -2.92 -1.68 5.86 -50.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.44 3.44 1.00 1.05 0.88 0.49 263.22%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 19/08/21 25/05/21 26/03/21 27/11/20 28/08/20 -
Price 0.545 0.655 1.35 0.78 0.335 0.34 0.42 -
P/RPS 1.78 0.13 2.48 1.39 0.73 0.82 0.95 51.81%
P/EPS 49.79 2.74 131.32 32.71 -35.30 -69.83 38.77 18.09%
EY 2.01 36.49 0.76 3.06 -2.83 -1.43 2.58 -15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.93 3.97 2.29 1.08 1.03 1.11 110.89%

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