[MPIRE] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 430.94%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 19,467 27,903 55,770 33,462 24,397 14,633 26,075 -4.75%
PBT -6,111 -18,623 1,414 -2,088 -1,433 -2,933 -3,833 8.08%
Tax 1,457 58 -34 1,671 43 113 185 41.03%
NP -4,654 -18,565 1,380 -417 -1,390 -2,820 -3,648 4.14%
-
NP to SH -4,654 -18,565 1,380 -417 -1,390 -2,820 -3,648 4.14%
-
Tax Rate - - 2.40% - - - - -
Total Cost 24,121 46,468 54,390 33,879 25,787 17,453 29,723 -3.41%
-
Net Worth 27,430 18,132 29,088 22,476 23,760 23,099 27,059 0.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 27,430 18,132 29,088 22,476 23,760 23,099 27,059 0.22%
NOSH 290,525 231,725 231,660 85,800 66,000 66,000 66,000 28.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -23.91% -66.53% 2.47% -1.25% -5.70% -19.27% -13.99% -
ROE -16.97% -102.39% 4.74% -1.86% -5.85% -12.21% -13.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.10 12.31 30.68 46.15 36.97 22.17 39.51 -24.86%
EPS -1.85 -8.01 1.15 -0.57 -0.93 -4.27 -5.53 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.08 0.16 0.31 0.36 0.35 0.41 -20.94%
Adjusted Per Share Value based on latest NOSH - 231,660
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.24 4.64 9.27 5.56 4.06 2.43 4.33 -4.71%
EPS -0.77 -3.09 0.23 -0.07 -0.23 -0.47 -0.61 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0301 0.0484 0.0374 0.0395 0.0384 0.045 0.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.14 0.38 0.545 0.325 0.35 0.27 0.27 -
P/RPS 1.97 3.09 1.78 0.70 0.95 1.22 0.68 19.38%
P/EPS -8.25 -4.64 71.80 -56.51 -16.62 -6.32 -4.88 9.14%
EY -12.12 -21.56 1.39 -1.77 -6.02 -15.82 -20.47 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 4.75 3.41 1.05 0.97 0.77 0.66 13.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 28/02/23 22/02/22 26/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.145 0.295 0.545 0.335 0.35 0.255 0.31 -
P/RPS 2.04 2.40 1.78 0.73 0.95 1.15 0.78 17.37%
P/EPS -8.55 -3.60 71.80 -58.25 -16.62 -5.97 -5.61 7.27%
EY -11.70 -27.77 1.39 -1.72 -6.02 -16.76 -17.83 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 3.69 3.41 1.08 0.97 0.73 0.76 11.36%

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