[MPIRE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -87.81%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,422 41,201 40,738 32,501 37,300 22,288 18,472 11.45%
PBT -5,769 -2,614 773 -1,574 -2,226 -3,561 -18,104 -17.34%
Tax 0 -16,817 -466 260 378 46 18,104 -
NP -5,769 -19,432 306 -1,314 -1,848 -3,514 0 -
-
NP to SH -5,769 -19,432 306 -1,314 -1,848 -3,514 -18,874 -17.91%
-
Tax Rate - - 60.28% - - - - -
Total Cost 41,191 60,633 40,432 33,815 39,148 25,802 18,472 14.29%
-
Net Worth 19,804 29,999 44,184 46,895 49,526 46,549 46,906 -13.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 19,804 29,999 44,184 46,895 49,526 46,549 46,906 -13.38%
NOSH 60,013 59,999 60,526 60,121 36,960 34,999 35,004 9.39%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -16.29% -47.16% 0.75% -4.04% -4.95% -15.77% 0.00% -
ROE -29.13% -64.77% 0.69% -2.80% -3.73% -7.55% -40.24% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.02 68.67 67.31 54.06 100.92 63.68 52.77 1.88%
EPS -9.61 -32.39 0.51 -2.19 -5.00 -10.04 -53.92 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.50 0.73 0.78 1.34 1.33 1.34 -20.82%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.89 6.85 6.77 5.40 6.20 3.71 3.07 11.46%
EPS -0.96 -3.23 0.05 -0.22 -0.31 -0.58 -3.14 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0499 0.0735 0.078 0.0823 0.0774 0.078 -13.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.28 0.28 0.41 0.60 1.20 1.00 1.04 -
P/RPS 0.47 0.41 0.61 1.11 1.19 1.57 1.97 -21.23%
P/EPS -2.91 -0.86 80.92 -27.44 -24.00 -9.96 -1.93 7.08%
EY -34.33 -115.67 1.24 -3.64 -4.17 -10.04 -51.85 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.56 0.77 0.90 0.75 0.78 1.44%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 28/11/05 29/11/04 28/11/03 27/11/02 29/11/01 -
Price 0.30 0.31 0.37 0.60 0.85 0.99 1.21 -
P/RPS 0.51 0.45 0.55 1.11 0.84 1.55 2.29 -22.13%
P/EPS -3.12 -0.96 73.03 -27.44 -17.00 -9.86 -2.24 5.67%
EY -32.04 -104.47 1.37 -3.64 -5.88 -10.14 -44.56 -5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.51 0.77 0.63 0.74 0.90 0.18%

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