[MPIRE] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 112.47%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 37,756 38,211 40,733 41,722 34,493 39,801 32,285 2.64%
PBT 1,005 -2,844 -18,234 614 -4,449 6,467 -1,751 -
Tax 0 0 -2,762 -100 4,442 -27,219 254 -
NP 1,005 -2,844 -20,996 514 -7 -20,752 -1,497 -
-
NP to SH 1,005 -2,844 -20,996 514 -4,122 -4,446 -1,497 -
-
Tax Rate 0.00% - - 16.29% - 420.89% - -
Total Cost 36,751 41,055 61,729 41,208 34,500 60,553 33,782 1.41%
-
Net Worth 22,133 20,977 24,002 45,187 44,298 33,342 47,917 -12.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 22,133 20,977 24,002 45,187 44,298 33,342 47,917 -12.06%
NOSH 59,821 59,934 60,005 60,249 59,863 41,678 34,976 9.34%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.66% -7.44% -51.55% 1.23% -0.02% -52.14% -4.64% -
ROE 4.54% -13.56% -87.48% 1.14% -9.31% -13.33% -3.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.11 63.75 67.88 69.25 57.62 95.50 92.30 -6.13%
EPS 1.68 -4.74 -34.99 0.86 -6.87 -49.79 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.40 0.75 0.74 0.80 1.37 -19.58%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.28 6.35 6.77 6.94 5.73 6.62 5.37 2.64%
EPS 0.17 -0.47 -3.49 0.09 -0.69 -0.74 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0349 0.0399 0.0751 0.0736 0.0554 0.0797 -12.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.14 0.29 0.27 0.30 0.55 0.82 0.96 -
P/RPS 0.22 0.45 0.40 0.43 0.95 0.86 1.04 -22.79%
P/EPS 8.33 -6.11 -0.77 35.17 -7.99 -7.69 -22.43 -
EY 12.00 -16.36 -129.59 2.84 -12.52 -13.01 -4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 0.68 0.40 0.74 1.03 0.70 -9.67%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 09/03/04 26/02/03 -
Price 0.10 0.25 0.26 0.35 0.55 0.83 1.04 -
P/RPS 0.16 0.39 0.38 0.51 0.95 0.87 1.13 -27.78%
P/EPS 5.95 -5.27 -0.74 41.03 -7.99 -7.78 -24.30 -
EY 16.80 -18.98 -134.58 2.44 -12.52 -12.85 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.71 0.65 0.47 0.74 1.04 0.76 -15.82%

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