[MPIRE] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -57.5%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 30,901 30,554 24,376 27,975 16,716 13,854 27,899 1.71%
PBT -1,961 580 -1,181 -1,670 -2,671 -13,578 1,340 -
Tax -12,613 -350 195 284 35 13,578 -584 66.83%
NP -14,574 230 -986 -1,386 -2,636 0 756 -
-
NP to SH -14,574 230 -986 -1,386 -2,636 -14,156 756 -
-
Tax Rate - 60.34% - - - - 43.58% -
Total Cost 45,475 30,324 25,362 29,361 19,352 13,854 27,143 8.97%
-
Net Worth 29,999 44,184 46,895 49,526 46,550 46,906 59,849 -10.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 29,999 44,184 46,895 49,526 46,550 46,906 59,849 -10.86%
NOSH 59,999 60,526 60,121 36,960 35,000 35,004 34,999 9.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -47.16% 0.75% -4.04% -4.95% -15.77% 0.00% 2.71% -
ROE -48.58% 0.52% -2.10% -2.80% -5.66% -30.18% 1.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.50 50.48 40.54 75.69 47.76 39.58 79.71 -7.01%
EPS -24.29 0.38 -1.64 -3.75 -7.53 -40.44 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.73 0.78 1.34 1.33 1.34 1.71 -18.52%
Adjusted Per Share Value based on latest NOSH - 36,934
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.14 5.08 4.05 4.65 2.78 2.30 4.64 1.71%
EPS -2.42 0.04 -0.16 -0.23 -0.44 -2.35 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0735 0.078 0.0823 0.0774 0.078 0.0995 -10.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.28 0.41 0.60 1.20 1.00 1.04 2.20 -
P/RPS 0.54 0.81 1.48 1.59 2.09 2.63 2.76 -23.79%
P/EPS -1.15 107.89 -36.59 -32.00 -13.28 -2.57 101.85 -
EY -86.75 0.93 -2.73 -3.13 -7.53 -38.88 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.77 0.90 0.75 0.78 1.29 -12.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 28/11/03 27/11/02 29/11/01 29/11/00 -
Price 0.31 0.37 0.60 0.85 0.99 1.21 2.16 -
P/RPS 0.60 0.73 1.48 1.12 2.07 3.06 2.71 -22.21%
P/EPS -1.28 97.37 -36.59 -22.67 -13.14 -2.99 100.00 -
EY -78.35 1.03 -2.73 -4.41 -7.61 -33.42 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.77 0.63 0.74 0.90 1.26 -11.14%

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