[MPIRE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3499.5%
YoY- -391.74%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 27,322 40,169 36,399 42,069 40,671 36,202 43,544 -7.46%
PBT -481 3,261 -7,987 -1,927 -2,688 -5,978 -750 -7.12%
Tax 0 0 -2,762 -12,363 2,913 1,932 503 -
NP -481 3,261 -10,749 -14,290 225 -4,046 -247 11.73%
-
NP to SH -481 3,261 -10,749 -14,290 -2,906 -4,046 -247 11.73%
-
Tax Rate - 0.00% - - - - - -
Total Cost 27,803 36,908 47,148 56,359 40,446 40,248 43,791 -7.28%
-
Net Worth 20,649 22,928 19,772 30,006 43,800 46,800 49,491 -13.54%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 20,649 22,928 19,772 30,006 43,800 46,800 49,491 -13.54%
NOSH 58,999 60,338 59,918 60,012 59,999 60,000 36,934 8.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.76% 8.12% -29.53% -33.97% 0.55% -11.18% -0.57% -
ROE -2.33% 14.22% -54.36% -47.62% -6.63% -8.65% -0.50% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.31 66.57 60.75 70.10 67.79 60.34 117.90 -14.41%
EPS -0.82 5.40 -17.94 -23.81 -4.84 -6.74 -0.67 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.38 0.33 0.50 0.73 0.78 1.34 -20.03%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.54 6.68 6.05 6.99 6.76 6.02 7.24 -7.47%
EPS -0.08 0.54 -1.79 -2.38 -0.48 -0.67 -0.04 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0381 0.0329 0.0499 0.0728 0.0778 0.0823 -13.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.17 0.28 0.28 0.41 0.60 1.20 -
P/RPS 0.30 0.26 0.46 0.40 0.60 0.99 1.02 -18.43%
P/EPS -17.17 3.15 -1.56 -1.18 -8.47 -8.90 -179.44 -32.34%
EY -5.82 31.79 -64.07 -85.04 -11.81 -11.24 -0.56 47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.85 0.56 0.56 0.77 0.90 -12.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 20/11/08 28/11/07 30/11/06 28/11/05 29/11/04 28/11/03 -
Price 0.12 0.14 0.30 0.31 0.37 0.60 0.85 -
P/RPS 0.26 0.21 0.49 0.44 0.55 0.99 0.72 -15.60%
P/EPS -14.72 2.59 -1.67 -1.30 -7.64 -8.90 -127.10 -30.16%
EY -6.79 38.60 -59.80 -76.81 -13.09 -11.24 -0.79 43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.91 0.62 0.51 0.77 0.63 -9.76%

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