[MPIRE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -12.12%
YoY- -87.76%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,478 25,100 25,122 22,064 36,622 32,410 39,694 -9.03%
PBT 168 328 250 348 2,844 -11,578 -1,498 -
Tax 0 0 0 0 0 0 76 -
NP 168 328 250 348 2,844 -11,578 -1,422 -
-
NP to SH 168 328 250 348 2,844 -11,578 -1,422 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 22,310 24,772 24,872 21,716 33,778 43,988 41,116 -9.67%
-
Net Worth 21,600 21,866 20,833 20,999 22,200 17,996 44,213 -11.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 21,600 21,866 20,833 20,999 22,200 17,996 44,213 -11.24%
NOSH 60,000 60,740 59,523 60,000 60,000 59,989 59,747 0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.75% 1.31% 1.00% 1.58% 7.77% -35.72% -3.58% -
ROE 0.78% 1.50% 1.20% 1.66% 12.81% -64.33% -3.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.46 41.32 42.20 36.77 61.04 54.03 66.44 -9.10%
EPS 0.28 0.54 0.42 0.58 4.74 -19.30 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.35 0.35 0.37 0.30 0.74 -11.30%
Adjusted Per Share Value based on latest NOSH - 57,692
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.74 4.17 4.18 3.67 6.09 5.39 6.60 -9.02%
EPS 0.03 0.05 0.04 0.06 0.47 -1.92 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0364 0.0346 0.0349 0.0369 0.0299 0.0735 -11.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.12 0.13 0.15 0.25 0.33 0.39 -
P/RPS 0.37 0.29 0.31 0.41 0.41 0.61 0.59 -7.47%
P/EPS 50.00 22.22 30.95 25.86 5.27 -1.71 -16.39 -
EY 2.00 4.50 3.23 3.87 18.96 -58.48 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.37 0.43 0.68 1.10 0.53 -4.97%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 27/08/10 27/08/09 28/08/08 28/08/07 30/08/06 -
Price 0.19 0.09 0.12 0.11 0.22 0.25 0.32 -
P/RPS 0.51 0.22 0.28 0.30 0.36 0.46 0.48 1.01%
P/EPS 67.86 16.67 28.57 18.97 4.64 -1.30 -13.45 -
EY 1.47 6.00 3.50 5.27 21.55 -77.20 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.25 0.34 0.31 0.59 0.83 0.43 3.54%

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