[MPIRE] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 27.62%
YoY- -110.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 19,468 16,457 15,102 17,435 27,903 37,820 41,973 -39.99%
PBT -6,109 -9,346 -12,095 -13,494 -18,622 -15,194 -11,275 -33.46%
Tax 1,456 58 58 58 58 786 576 85.25%
NP -4,653 -9,288 -12,037 -13,436 -18,564 -14,408 -10,699 -42.51%
-
NP to SH -4,653 -9,288 -12,037 -13,436 -18,564 -14,408 -10,699 -42.51%
-
Tax Rate - - - - - - - -
Total Cost 24,121 25,745 27,139 30,871 46,467 52,228 52,672 -40.50%
-
Net Worth 27,430 25,339 24,562 18,538 18,132 24,931 27,806 -0.90%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 27,430 25,339 24,562 18,538 18,132 24,931 27,806 -0.90%
NOSH 290,525 259,075 249,575 231,725 231,725 231,725 231,725 16.22%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -23.90% -56.44% -79.70% -77.06% -66.53% -38.10% -25.49% -
ROE -16.96% -36.65% -49.00% -72.48% -102.38% -57.79% -38.48% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.10 6.49 6.15 7.52 12.31 16.69 18.11 -46.34%
EPS -1.70 -3.67 -4.90 -5.80 -8.19 -6.36 -4.62 -48.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.08 0.08 0.11 0.12 -11.41%
Adjusted Per Share Value based on latest NOSH - 231,725
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.24 2.74 2.51 2.90 4.64 6.29 6.98 -39.96%
EPS -0.77 -1.54 -2.00 -2.23 -3.09 -2.40 -1.78 -42.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0421 0.0408 0.0308 0.0301 0.0414 0.0462 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.14 0.16 0.165 0.275 0.38 0.315 0.46 -
P/RPS 1.97 2.46 2.68 3.65 3.09 1.89 2.54 -15.54%
P/EPS -8.25 -4.37 -3.37 -4.74 -4.64 -4.96 -9.96 -11.77%
EY -12.12 -22.91 -29.70 -21.08 -21.55 -20.18 -10.04 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.60 1.65 3.44 4.75 2.86 3.83 -48.78%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 28/08/23 29/05/23 28/02/23 30/11/22 23/08/22 -
Price 0.145 0.165 0.155 0.185 0.295 0.35 0.39 -
P/RPS 2.04 2.54 2.52 2.46 2.40 2.10 2.15 -3.43%
P/EPS -8.55 -4.50 -3.16 -3.19 -3.60 -5.51 -8.45 0.78%
EY -11.70 -22.21 -31.62 -31.34 -27.76 -18.16 -11.84 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.65 1.55 2.31 3.69 3.18 3.25 -41.52%

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