[MPIRE] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -582.89%
YoY- -26050.0%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,969 9,023 5,843 6,167 7,657 4,612 6,820 12.68%
PBT 367 -836 -3,460 -519 2 28 93 25.68%
Tax 0 0 0 0 0 0 0 -
NP 367 -836 -3,460 -519 2 28 93 25.68%
-
NP to SH 367 -836 -3,460 -519 2 28 93 25.68%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 13,602 9,859 9,303 6,686 7,655 4,584 6,727 12.43%
-
Net Worth 29,039 27,719 34,199 20,400 21,600 20,160 20,343 6.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 29,039 27,719 34,199 20,400 21,600 20,160 20,343 6.10%
NOSH 66,000 66,000 60,000 60,000 60,000 55,999 58,125 2.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.63% -9.27% -59.22% -8.42% 0.03% 0.61% 1.36% -
ROE 1.26% -3.02% -10.12% -2.54% 0.01% 0.14% 0.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.17 13.67 9.74 10.28 12.76 8.24 11.73 10.33%
EPS 0.56 -1.27 -5.77 -0.87 0.00 0.05 0.16 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.57 0.34 0.36 0.36 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.32 1.50 0.97 1.03 1.27 0.77 1.13 12.72%
EPS 0.06 -0.14 -0.58 -0.09 0.00 0.00 0.02 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0461 0.0569 0.0339 0.0359 0.0335 0.0338 6.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.14 0.255 0.18 0.17 0.12 0.12 -
P/RPS 1.06 1.02 2.62 1.75 1.33 1.46 1.02 0.64%
P/EPS 40.46 -11.05 -4.42 -20.81 5,100.00 240.00 75.00 -9.76%
EY 2.47 -9.05 -22.61 -4.81 0.02 0.42 1.33 10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.45 0.53 0.47 0.33 0.34 6.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 01/12/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 -
Price 0.235 0.19 0.225 0.165 0.17 0.14 0.13 -
P/RPS 1.11 1.39 2.31 1.61 1.33 1.70 1.11 0.00%
P/EPS 42.26 -15.00 -3.90 -19.08 5,100.00 280.00 81.25 -10.31%
EY 2.37 -6.67 -25.63 -5.24 0.02 0.36 1.23 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.39 0.49 0.47 0.39 0.37 6.16%

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