[MPIRE] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -95.05%
YoY- -178.15%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 45,680 26,998 23,726 25,823 25,467 22,018 24,993 10.56%
PBT 432 -5,669 -5,869 -1,260 -453 97 256 9.10%
Tax 148 172 970 0 0 16 31 29.73%
NP 580 -5,497 -4,899 -1,260 -453 113 287 12.42%
-
NP to SH 568 -4,976 13,073 -1,260 -453 113 287 12.03%
-
Tax Rate -34.26% - - - - -16.49% -12.11% -
Total Cost 45,100 32,495 28,625 27,083 25,920 21,905 24,706 10.54%
-
Net Worth 31,019 28,380 32,536 19,800 20,999 21,221 20,766 6.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 31,019 28,380 32,536 19,800 20,999 21,221 20,766 6.91%
NOSH 66,000 66,000 66,000 60,000 60,000 58,947 59,333 1.78%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.27% -20.36% -20.65% -4.88% -1.78% 0.51% 1.15% -
ROE 1.83% -17.53% 40.18% -6.36% -2.16% 0.53% 1.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.21 40.91 37.19 43.04 42.45 37.35 42.12 8.62%
EPS 0.88 -8.33 -8.13 -2.10 -0.76 0.19 0.48 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.43 0.51 0.33 0.35 0.36 0.35 5.03%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.59 4.49 3.94 4.29 4.23 3.66 4.15 10.57%
EPS 0.09 -0.83 2.17 -0.21 -0.08 0.02 0.05 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0472 0.0541 0.0329 0.0349 0.0353 0.0345 6.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.25 0.17 0.21 0.14 0.16 0.18 0.12 -
P/RPS 0.36 0.42 0.56 0.33 0.38 0.48 0.28 4.27%
P/EPS 29.05 -2.25 1.02 -6.67 -21.19 93.90 24.81 2.66%
EY 3.44 -44.35 97.58 -15.00 -4.72 1.06 4.03 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.41 0.42 0.46 0.50 0.34 7.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.22 0.175 0.21 0.16 0.165 0.18 0.12 -
P/RPS 0.32 0.43 0.56 0.37 0.39 0.48 0.28 2.24%
P/EPS 25.56 -2.32 1.02 -7.62 -21.85 93.90 24.81 0.49%
EY 3.91 -43.08 97.58 -13.13 -4.58 1.06 4.03 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.41 0.48 0.47 0.50 0.34 5.53%

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