[MPIRE] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 38.54%
YoY- -138.97%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 14,633 26,075 45,680 26,998 23,750 25,823 25,467 -8.81%
PBT -2,933 -3,833 445 -5,659 -6,198 -1,260 -453 36.50%
Tax 113 185 148 172 970 0 0 -
NP -2,820 -3,648 593 -5,487 -5,228 -1,260 -453 35.61%
-
NP to SH -2,820 -3,648 581 -4,966 12,744 -1,260 -453 35.61%
-
Tax Rate - - -33.26% - - - - -
Total Cost 17,453 29,723 45,087 32,485 28,978 27,083 25,920 -6.37%
-
Net Worth 23,099 27,059 31,019 28,380 32,536 19,800 20,999 1.60%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 23,099 27,059 31,019 28,380 32,536 19,800 20,999 1.60%
NOSH 66,000 66,000 66,000 66,000 66,000 60,000 60,000 1.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -19.27% -13.99% 1.30% -20.32% -22.01% -4.88% -1.78% -
ROE -12.21% -13.48% 1.87% -17.50% 39.17% -6.36% -2.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.17 39.51 69.21 40.91 37.23 43.04 42.45 -10.25%
EPS -4.27 -5.53 0.88 -7.52 19.98 -2.10 -0.76 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.41 0.47 0.43 0.51 0.33 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.43 4.33 7.59 4.49 3.95 4.29 4.23 -8.82%
EPS -0.47 -0.61 0.10 -0.83 2.12 -0.21 -0.08 34.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.045 0.0516 0.0472 0.0541 0.0329 0.0349 1.60%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.27 0.27 0.25 0.17 0.21 0.14 0.16 -
P/RPS 1.22 0.68 0.36 0.42 0.56 0.33 0.38 21.44%
P/EPS -6.32 -4.88 28.40 -2.26 1.05 -6.67 -21.19 -18.25%
EY -15.82 -20.47 3.52 -44.26 95.12 -15.00 -4.72 22.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.53 0.40 0.41 0.42 0.46 8.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.255 0.31 0.22 0.175 0.21 0.16 0.165 -
P/RPS 1.15 0.78 0.32 0.43 0.56 0.37 0.39 19.73%
P/EPS -5.97 -5.61 24.99 -2.33 1.05 -7.62 -21.85 -19.43%
EY -16.76 -17.83 4.00 -43.00 95.12 -13.13 -4.58 24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.47 0.41 0.41 0.48 0.47 7.61%

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