[MPIRE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -504.74%
YoY- -368.66%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,832 11,168 10,117 11,826 15,569 15,042 20,163 -11.27%
PBT -3,660 34 -3,268 -4,797 920 1,786 2,028 -
Tax -2,762 250 3,263 1,737 219 532 -678 26.36%
NP -6,422 284 -5 -3,060 1,139 2,318 1,350 -
-
NP to SH -6,422 284 -3,136 -3,060 1,139 2,318 1,350 -
-
Tax Rate - -735.29% - - -23.80% -29.79% 33.43% -
Total Cost 16,254 10,884 10,122 14,886 14,430 12,724 18,813 -2.40%
-
Net Worth 24,007 45,000 45,499 33,338 35,030 49,371 61,204 -14.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 24,007 45,000 45,499 33,338 35,030 49,371 61,204 -14.43%
NOSH 60,018 60,000 59,090 41,673 35,030 35,015 34,974 9.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -65.32% 2.54% -0.05% -25.88% 7.32% 15.41% 6.70% -
ROE -26.75% 0.63% -6.89% -9.18% 3.25% 4.70% 2.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.38 18.61 17.12 28.38 44.44 42.96 57.65 -18.91%
EPS -10.70 0.47 -5.23 -46.47 0.03 6.62 3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.75 0.77 0.80 1.00 1.41 1.75 -21.79%
Adjusted Per Share Value based on latest NOSH - 41,673
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.63 1.86 1.68 1.97 2.59 2.50 3.35 -11.30%
EPS -1.07 0.05 -0.52 -0.51 0.19 0.39 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0748 0.0756 0.0554 0.0582 0.0821 0.1017 -14.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.30 0.55 0.82 0.96 1.26 2.05 -
P/RPS 1.65 1.61 3.21 2.89 2.16 2.93 3.56 -12.02%
P/EPS -2.52 63.38 -10.36 -11.17 29.53 19.03 53.11 -
EY -39.63 1.58 -9.65 -8.95 3.39 5.25 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.71 1.03 0.96 0.89 1.17 -8.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 09/03/04 26/02/03 27/02/02 28/02/01 -
Price 0.26 0.35 0.55 0.83 1.04 1.05 1.62 -
P/RPS 1.59 1.88 3.21 2.92 2.34 2.44 2.81 -9.05%
P/EPS -2.43 73.94 -10.36 -11.30 31.99 15.86 41.97 -
EY -41.15 1.35 -9.65 -8.85 3.13 6.30 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.71 1.04 1.04 0.74 0.93 -5.79%

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