[MPIRE] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -246.67%
YoY- 97.87%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 33,318 57,253 28,913 20,449 14,914 25,829 47,757 -5.82%
PBT -16,077 6,069 1,625 -44 -2,062 -2,342 802 -
Tax 0 -1,093 0 0 0 22 0 -
NP -16,077 4,976 1,625 -44 -2,062 -2,320 802 -
-
NP to SH -16,077 4,976 1,625 -44 -2,062 -2,320 802 -
-
Tax Rate - 18.01% 0.00% - - - 0.00% -
Total Cost 49,395 52,277 27,288 20,493 16,977 28,149 46,954 0.84%
-
Net Worth 24,931 3,766 23,926 23,099 25,739 29,039 29,039 -2.50%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 24,931 3,766 23,926 23,099 25,739 29,039 29,039 -2.50%
NOSH 231,725 115,549 85,800 66,000 66,000 66,000 66,000 23.27%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -48.25% 8.69% 5.62% -0.22% -13.83% -8.98% 1.68% -
ROE -64.49% 132.11% 6.79% -0.19% -8.01% -7.99% 2.76% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.70 516.80 39.88 30.98 22.60 39.14 72.36 -23.31%
EPS -6.93 5.04 2.24 -0.07 -3.12 -3.52 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.34 0.33 0.35 0.39 0.44 0.44 -20.62%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 5.54 9.52 4.81 3.40 2.48 4.29 7.94 -5.81%
EPS -2.67 0.83 0.27 -0.01 -0.34 -0.39 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0063 0.0398 0.0384 0.0428 0.0483 0.0483 -2.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.315 1.17 0.29 0.235 0.31 0.315 0.225 -
P/RPS 2.14 0.23 0.73 0.76 1.37 0.80 0.31 37.96%
P/EPS -4.44 2.60 12.94 -352.50 -9.92 -8.96 18.50 -
EY -22.52 38.39 7.73 -0.28 -10.08 -11.16 5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.44 0.88 0.67 0.79 0.72 0.51 33.27%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 24/11/21 27/11/20 28/11/19 29/11/18 30/11/17 30/11/16 -
Price 0.35 0.655 0.34 0.345 0.29 0.31 0.235 -
P/RPS 2.38 0.13 0.85 1.11 1.28 0.79 0.32 39.69%
P/EPS -4.93 1.46 15.17 -517.50 -9.28 -8.82 19.32 -
EY -20.27 68.57 6.59 -0.19 -10.78 -11.34 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.93 1.03 0.99 0.74 0.70 0.53 34.78%

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