[MPIRE] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -20.75%
YoY- -48.78%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,392 22,208 22,620 22,478 25,100 25,122 22,064 -2.98%
PBT -11,038 572 -254 168 328 250 348 -
Tax 0 0 0 0 0 0 0 -
NP -11,038 572 -254 168 328 250 348 -
-
NP to SH -11,038 36,516 -254 168 328 250 348 -
-
Tax Rate - 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 29,430 21,636 22,874 22,310 24,772 24,872 21,716 5.19%
-
Net Worth 28,380 37,799 20,999 21,600 21,866 20,833 20,999 5.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 28,380 37,799 20,999 21,600 21,866 20,833 20,999 5.14%
NOSH 66,000 60,000 60,000 60,000 60,740 59,523 60,000 1.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -60.02% 2.58% -1.12% 0.75% 1.31% 1.00% 1.58% -
ROE -38.89% 96.60% -1.21% 0.78% 1.50% 1.20% 1.66% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.87 37.01 37.70 37.46 41.32 42.20 36.77 -4.51%
EPS -18.40 60.86 -0.42 0.28 0.54 0.42 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.63 0.35 0.36 0.36 0.35 0.35 3.48%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.06 3.69 3.76 3.74 4.17 4.18 3.67 -2.98%
EPS -1.83 6.07 -0.04 0.03 0.05 0.04 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0628 0.0349 0.0359 0.0364 0.0346 0.0349 5.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.18 0.27 0.13 0.14 0.12 0.13 0.15 -
P/RPS 0.65 0.73 0.34 0.37 0.29 0.31 0.41 7.97%
P/EPS -1.08 0.44 -30.71 50.00 22.22 30.95 25.86 -
EY -92.91 225.41 -3.26 2.00 4.50 3.23 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.37 0.39 0.33 0.37 0.43 -0.39%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 27/08/10 27/08/09 -
Price 0.15 0.255 0.115 0.19 0.09 0.12 0.11 -
P/RPS 0.54 0.69 0.31 0.51 0.22 0.28 0.30 10.28%
P/EPS -0.90 0.42 -27.17 67.86 16.67 28.57 18.97 -
EY -111.49 238.67 -3.68 1.47 6.00 3.50 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.33 0.53 0.25 0.34 0.31 2.04%

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