[MPIRE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -45.97%
YoY- 2390.71%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 25,829 47,757 24,292 22,596 23,302 25,194 22,882 2.03%
PBT -2,342 802 -8,486 -4,232 -861 114 256 -
Tax 22 0 0 0 0 0 0 -
NP -2,320 802 -8,486 -4,232 -861 114 256 -
-
NP to SH -2,320 802 -8,486 19,730 -861 114 256 -
-
Tax Rate - 0.00% - - - 0.00% 0.00% -
Total Cost 28,149 46,954 32,778 26,828 24,163 25,080 22,626 3.70%
-
Net Worth 29,039 29,039 27,719 34,199 20,400 21,600 21,600 5.05%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 29,039 29,039 27,719 34,199 20,400 21,600 21,600 5.05%
NOSH 66,000 66,000 66,000 60,000 60,000 60,000 60,000 1.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -8.98% 1.68% -34.94% -18.73% -3.70% 0.46% 1.12% -
ROE -7.99% 2.76% -30.62% 57.69% -4.22% 0.53% 1.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.14 72.36 36.81 37.66 38.84 41.99 38.14 0.43%
EPS -3.52 1.21 -12.85 32.88 -1.44 0.19 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.42 0.57 0.34 0.36 0.36 3.39%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.29 7.94 4.04 3.76 3.87 4.19 3.80 2.04%
EPS -0.39 0.13 -1.41 3.28 -0.14 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0483 0.0461 0.0569 0.0339 0.0359 0.0359 5.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.315 0.225 0.14 0.255 0.18 0.17 0.12 -
P/RPS 0.80 0.31 0.38 0.68 0.46 0.40 0.31 17.10%
P/EPS -8.96 18.50 -1.09 0.78 -12.54 88.95 28.13 -
EY -11.16 5.41 -91.85 128.96 -7.98 1.12 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.51 0.33 0.45 0.53 0.47 0.33 13.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 01/12/15 28/11/14 29/11/13 28/11/12 30/11/11 -
Price 0.31 0.235 0.19 0.225 0.165 0.17 0.14 -
P/RPS 0.79 0.32 0.52 0.60 0.42 0.40 0.37 13.46%
P/EPS -8.82 19.32 -1.48 0.68 -11.49 88.95 32.81 -
EY -11.34 5.18 -67.68 146.15 -8.70 1.12 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.45 0.39 0.49 0.47 0.39 10.23%

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