[MPIRE] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.78%
YoY- -94.98%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 55,365 30,028 18,784 17,889 29,229 44,597 24,998 14.15%
PBT 2,858 -552 -1,419 -3,623 -1,937 1,311 -9,050 -
Tax -210 199 113 168 165 172 970 -
NP 2,648 -353 -1,306 -3,455 -1,772 1,483 -8,080 -
-
NP to SH 2,648 -353 -1,306 -3,455 -1,772 2,004 -8,080 -
-
Tax Rate 7.35% - - - - -13.12% - -
Total Cost 52,717 30,381 20,090 21,344 31,001 43,114 33,078 8.06%
-
Net Worth 3,766 23,926 23,099 25,739 29,039 29,039 27,647 -28.24%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,766 23,926 23,099 25,739 29,039 29,039 27,647 -28.24%
NOSH 115,549 85,800 66,000 66,000 66,000 66,000 66,000 9.77%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.78% -1.18% -6.95% -19.31% -6.06% 3.33% -32.32% -
ROE 70.30% -1.48% -5.65% -13.42% -6.10% 6.90% -29.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 499.75 41.42 28.46 27.10 44.29 67.57 37.98 53.58%
EPS 23.90 -0.49 -1.98 -5.23 -2.68 3.04 -12.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.35 0.39 0.44 0.44 0.42 -3.45%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.20 4.99 3.12 2.97 4.86 7.41 4.16 14.12%
EPS 0.44 -0.06 -0.22 -0.57 -0.29 0.33 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0398 0.0384 0.0428 0.0483 0.0483 0.046 -28.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.17 0.29 0.235 0.31 0.315 0.225 0.14 -
P/RPS 0.23 0.70 0.83 1.14 0.71 0.33 0.37 -7.61%
P/EPS 4.89 -59.56 -11.88 -5.92 -11.73 7.41 -1.14 -
EY 20.43 -1.68 -8.42 -16.89 -8.52 13.49 -87.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.88 0.67 0.79 0.72 0.51 0.33 47.74%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 27/11/20 28/11/19 29/11/18 30/11/17 30/11/16 01/12/15 -
Price 0.655 0.34 0.345 0.29 0.31 0.235 0.19 -
P/RPS 0.13 0.82 1.21 1.07 0.70 0.35 0.50 -20.09%
P/EPS 2.74 -69.83 -17.43 -5.54 -11.55 7.74 -1.55 -
EY 36.49 -1.43 -5.74 -18.05 -8.66 12.92 -64.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.03 0.99 0.74 0.70 0.53 0.45 27.43%

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