[MPIRE] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -149.37%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,457 37,820 55,365 30,028 18,784 17,889 29,229 -9.12%
PBT -9,346 -15,194 2,858 -552 -1,419 -3,623 -1,937 29.97%
Tax 58 786 -210 199 113 168 165 -15.98%
NP -9,288 -14,408 2,648 -353 -1,306 -3,455 -1,772 31.78%
-
NP to SH -9,288 -14,408 2,648 -353 -1,306 -3,455 -1,772 31.78%
-
Tax Rate - - 7.35% - - - - -
Total Cost 25,745 52,228 52,717 30,381 20,090 21,344 31,001 -3.04%
-
Net Worth 25,339 24,931 3,766 23,926 23,099 25,739 29,039 -2.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 25,339 24,931 3,766 23,926 23,099 25,739 29,039 -2.24%
NOSH 259,075 231,725 115,549 85,800 66,000 66,000 66,000 25.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -56.44% -38.10% 4.78% -1.18% -6.95% -19.31% -6.06% -
ROE -36.65% -57.79% 70.30% -1.48% -5.65% -13.42% -6.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.49 16.69 499.75 41.42 28.46 27.10 44.29 -27.38%
EPS -3.67 -6.36 23.90 -0.49 -1.98 -5.23 -2.68 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.34 0.33 0.35 0.39 0.44 -21.87%
Adjusted Per Share Value based on latest NOSH - 85,800
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.74 6.29 9.20 4.99 3.12 2.97 4.86 -9.10%
EPS -1.54 -2.40 0.44 -0.06 -0.22 -0.57 -0.29 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0414 0.0063 0.0398 0.0384 0.0428 0.0483 -2.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.16 0.315 1.17 0.29 0.235 0.31 0.315 -
P/RPS 2.46 1.89 0.23 0.70 0.83 1.14 0.71 22.99%
P/EPS -4.37 -4.96 4.89 -59.56 -11.88 -5.92 -11.73 -15.16%
EY -22.91 -20.18 20.43 -1.68 -8.42 -16.89 -8.52 17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.86 3.44 0.88 0.67 0.79 0.72 14.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 24/11/21 27/11/20 28/11/19 29/11/18 30/11/17 -
Price 0.165 0.35 0.655 0.34 0.345 0.29 0.31 -
P/RPS 2.54 2.10 0.13 0.82 1.21 1.07 0.70 23.95%
P/EPS -4.50 -5.51 2.74 -69.83 -17.43 -5.54 -11.55 -14.53%
EY -22.21 -18.16 36.49 -1.43 -5.74 -18.05 -8.66 16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.18 1.93 1.03 0.99 0.74 0.70 15.35%

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