[MPIRE] QoQ TTM Result on 31-Mar-2024 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 11.33%
YoY- 69.29%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 32,298 29,146 21,034 19,468 16,457 15,102 17,435 50.66%
PBT -3,032 -3,188 -5,582 -6,109 -9,346 -12,095 -13,494 -62.93%
Tax 1,456 1,456 1,456 1,456 58 58 58 752.32%
NP -1,576 -1,732 -4,126 -4,653 -9,288 -12,037 -13,436 -75.94%
-
NP to SH -1,576 -1,732 -4,126 -4,653 -9,288 -12,037 -13,436 -75.94%
-
Tax Rate - - - - - - - -
Total Cost 33,874 30,878 25,160 24,121 25,745 27,139 30,871 6.36%
-
Net Worth 29,099 29,949 30,076 27,430 25,339 24,562 18,538 34.95%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 29,099 29,949 30,076 27,430 25,339 24,562 18,538 34.95%
NOSH 290,999 300,769 299,490 290,525 259,075 249,575 231,725 16.34%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -4.88% -5.94% -19.62% -23.90% -56.44% -79.70% -77.06% -
ROE -5.42% -5.78% -13.72% -16.96% -36.65% -49.00% -72.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 11.10 9.73 6.99 7.10 6.49 6.15 7.52 29.54%
EPS -0.54 -0.58 -1.37 -1.70 -3.67 -4.90 -5.80 -79.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.08 15.99%
Adjusted Per Share Value based on latest NOSH - 300,769
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.37 4.85 3.50 3.24 2.74 2.51 2.90 50.62%
EPS -0.26 -0.29 -0.69 -0.77 -1.54 -2.00 -2.23 -76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0498 0.05 0.0456 0.0421 0.0408 0.0308 35.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.11 0.155 0.145 0.14 0.16 0.165 0.275 -
P/RPS 0.99 1.59 2.07 1.97 2.46 2.68 3.65 -57.99%
P/EPS -20.31 -26.80 -10.57 -8.25 -4.37 -3.37 -4.74 163.10%
EY -4.92 -3.73 -9.46 -12.12 -22.91 -29.70 -21.08 -61.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.55 1.45 1.40 1.60 1.65 3.44 -53.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 30/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.105 0.115 0.13 0.145 0.165 0.155 0.185 -
P/RPS 0.95 1.18 1.86 2.04 2.54 2.52 2.46 -46.87%
P/EPS -19.39 -19.89 -9.48 -8.55 -4.50 -3.16 -3.19 231.96%
EY -5.16 -5.03 -10.55 -11.70 -22.21 -31.62 -31.34 -69.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 1.30 1.45 1.65 1.55 2.31 -40.79%

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