[MPIRE] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.95%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 22,596 23,302 25,194 22,882 25,841 24,121 38,033 -8.30%
PBT -4,232 -861 114 256 290 389 2,370 -
Tax 0 0 0 0 0 0 0 -
NP -4,232 -861 114 256 290 389 2,370 -
-
NP to SH 19,730 -861 114 256 290 389 2,370 42.33%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 26,828 24,163 25,080 22,626 25,550 23,732 35,662 -4.63%
-
Net Worth 34,199 20,400 21,600 21,600 21,194 20,857 22,825 6.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 34,199 20,400 21,600 21,600 21,194 20,857 22,825 6.96%
NOSH 60,000 60,000 60,000 60,000 60,555 59,591 60,067 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -18.73% -3.70% 0.46% 1.12% 1.12% 1.61% 6.23% -
ROE 57.69% -4.22% 0.53% 1.19% 1.37% 1.87% 10.39% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.66 38.84 41.99 38.14 42.67 40.48 63.32 -8.29%
EPS 32.88 -1.44 0.19 0.43 0.48 0.65 3.95 42.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.34 0.36 0.36 0.35 0.35 0.38 6.98%
Adjusted Per Share Value based on latest NOSH - 55,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.76 3.87 4.19 3.80 4.30 4.01 6.32 -8.28%
EPS 3.28 -0.14 0.02 0.04 0.05 0.06 0.39 42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0339 0.0359 0.0359 0.0352 0.0347 0.0379 7.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.255 0.18 0.17 0.12 0.12 0.14 0.17 -
P/RPS 0.68 0.46 0.40 0.31 0.28 0.35 0.27 16.63%
P/EPS 0.78 -12.54 88.95 28.13 25.00 21.43 4.31 -24.78%
EY 128.96 -7.98 1.12 3.56 4.00 4.67 23.22 33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.47 0.33 0.34 0.40 0.45 0.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 20/11/08 -
Price 0.225 0.165 0.17 0.14 0.13 0.12 0.14 -
P/RPS 0.60 0.42 0.40 0.37 0.30 0.30 0.22 18.19%
P/EPS 0.68 -11.49 88.95 32.81 27.08 18.37 3.55 -24.06%
EY 146.15 -8.70 1.12 3.05 3.69 5.44 28.19 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.47 0.39 0.37 0.34 0.37 0.88%

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