[MPIRE] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -50.2%
YoY- 42.52%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 29,146 15,102 41,973 53,917 29,180 15,978 21,519 5.18%
PBT -3,188 -12,095 -11,275 1,019 516 -1,725 -4,439 -5.36%
Tax 1,456 58 576 0 199 113 185 40.99%
NP -1,732 -12,037 -10,699 1,019 715 -1,612 -4,254 -13.89%
-
NP to SH -1,732 -12,037 -10,699 1,019 715 -1,612 -4,254 -13.89%
-
Tax Rate - - - 0.00% -38.57% - - -
Total Cost 30,878 27,139 52,672 52,898 28,465 17,590 25,773 3.05%
-
Net Worth 29,949 24,562 27,806 33,700 25,079 23,099 25,739 2.55%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 29,949 24,562 27,806 33,700 25,079 23,099 25,739 2.55%
NOSH 300,769 249,575 231,725 103,158 66,000 66,000 66,000 28.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -5.94% -79.70% -25.49% 1.89% 2.45% -10.09% -19.77% -
ROE -5.78% -49.00% -38.48% 3.02% 2.85% -6.98% -16.53% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.73 6.15 18.11 54.40 44.21 24.21 32.60 -18.23%
EPS -0.58 -4.90 -4.62 1.03 1.08 -2.44 -6.45 -33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.12 0.34 0.38 0.35 0.39 -20.27%
Adjusted Per Share Value based on latest NOSH - 103,158
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.85 2.51 6.98 8.96 4.85 2.66 3.58 5.18%
EPS -0.29 -2.00 -1.78 0.17 0.12 -0.27 -0.71 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0408 0.0462 0.056 0.0417 0.0384 0.0428 2.55%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.155 0.165 0.46 1.17 0.185 0.235 0.265 -
P/RPS 1.59 2.68 2.54 2.15 0.42 0.97 0.81 11.88%
P/EPS -26.80 -3.37 -9.96 113.81 17.08 -9.62 -4.11 36.64%
EY -3.73 -29.70 -10.04 0.88 5.86 -10.39 -24.32 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.65 3.83 3.44 0.49 0.67 0.68 14.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 23/08/22 19/08/21 28/08/20 30/08/19 27/08/18 -
Price 0.115 0.155 0.39 1.35 0.42 0.235 0.225 -
P/RPS 1.18 2.52 2.15 2.48 0.95 0.97 0.69 9.34%
P/EPS -19.89 -3.16 -8.45 131.32 38.77 -9.62 -3.49 33.61%
EY -5.03 -31.62 -11.84 0.76 2.58 -10.39 -28.65 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.55 3.25 3.97 1.11 0.67 0.58 12.07%

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