[MPIRE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 133.47%
YoY- -83.98%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,467 22,018 25,084 24,351 37,756 38,211 40,733 -7.52%
PBT -453 97 267 161 1,005 -2,844 -5,621 -34.25%
Tax 0 0 0 0 0 0 -15,375 -
NP -453 97 267 161 1,005 -2,844 -20,996 -47.20%
-
NP to SH -453 97 267 161 1,005 -2,844 -20,996 -47.20%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 25,920 21,921 24,817 24,190 36,751 41,055 61,729 -13.45%
-
Net Worth 20,999 22,153 21,437 20,840 22,171 20,973 24,007 -2.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,999 22,153 21,437 20,840 22,171 20,973 24,007 -2.20%
NOSH 60,000 61,538 61,250 59,545 59,922 59,923 60,018 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.78% 0.44% 1.06% 0.66% 2.66% -7.44% -51.55% -
ROE -2.16% 0.44% 1.25% 0.77% 4.53% -13.56% -87.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.45 35.78 40.95 40.89 63.01 63.77 67.87 -7.51%
EPS -0.76 0.16 0.44 0.27 1.68 -4.75 -34.98 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.35 0.35 0.37 0.35 0.40 -2.19%
Adjusted Per Share Value based on latest NOSH - 59,545
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.23 3.66 4.17 4.05 6.28 6.35 6.77 -7.53%
EPS -0.08 0.02 0.04 0.03 0.17 -0.47 -3.49 -46.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0368 0.0356 0.0346 0.0369 0.0349 0.0399 -2.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.18 0.12 0.14 0.14 0.29 0.27 -
P/RPS 0.38 0.50 0.29 0.34 0.22 0.45 0.40 -0.85%
P/EPS -21.19 114.20 27.53 51.78 8.35 -6.11 -0.77 73.66%
EY -4.72 0.88 3.63 1.93 11.98 -16.37 -129.56 -42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.34 0.40 0.38 0.83 0.68 -6.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.165 0.18 0.12 0.17 0.10 0.25 0.26 -
P/RPS 0.39 0.50 0.29 0.42 0.16 0.39 0.38 0.43%
P/EPS -21.85 114.20 27.53 62.87 5.96 -5.27 -0.74 75.71%
EY -4.58 0.88 3.63 1.59 16.77 -18.98 -134.55 -43.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.34 0.49 0.27 0.71 0.65 -5.25%

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