[MPIRE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 22.81%
YoY- -232.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 39,547 42,308 33,578 40,245 36,554 29,000 44,501 -1.94%
PBT -9,496 246 -4,409 -5,463 -1,250 -8,159 -278 80.08%
Tax -15,395 -17 3,423 2,031 218 4,570 3,874 -
NP -24,891 229 -986 -3,432 -1,032 -3,589 3,596 -
-
NP to SH -24,891 229 -4,117 -3,432 -1,032 -8,131 -1,499 59.69%
-
Tax Rate - 6.91% - - - - - -
Total Cost 64,438 42,079 34,564 43,677 37,586 32,589 40,905 7.86%
-
Net Worth 19,785 44,877 44,256 48,453 49,079 47,984 55,989 -15.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 19,785 44,877 44,256 48,453 49,079 47,984 55,989 -15.91%
NOSH 59,955 60,645 60,625 61,333 35,057 35,025 34,993 9.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -62.94% 0.54% -2.94% -8.53% -2.82% -12.38% 8.08% -
ROE -125.80% 0.51% -9.30% -7.08% -2.10% -16.95% -2.68% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 65.96 69.76 55.39 65.62 104.27 82.80 127.17 -10.35%
EPS -41.52 0.38 -6.79 -5.60 -2.94 -23.21 -4.28 46.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.74 0.73 0.79 1.40 1.37 1.60 -23.12%
Adjusted Per Share Value based on latest NOSH - 61,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.57 7.03 5.58 6.69 6.08 4.82 7.40 -1.96%
EPS -4.14 0.04 -0.68 -0.57 -0.17 -1.35 -0.25 59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0746 0.0736 0.0805 0.0816 0.0798 0.0931 -15.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.26 0.30 0.54 0.79 0.96 1.08 1.53 -
P/RPS 0.39 0.43 0.97 1.20 0.92 1.30 1.20 -17.07%
P/EPS -0.63 79.45 -7.95 -14.12 -32.61 -4.65 -35.72 -48.96%
EY -159.67 1.26 -12.58 -7.08 -3.07 -21.50 -2.80 96.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.41 0.74 1.00 0.69 0.79 0.96 -3.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 31/05/05 24/05/04 29/05/03 29/05/02 31/05/01 -
Price 0.34 0.40 0.39 0.64 0.85 1.16 1.18 -
P/RPS 0.52 0.57 0.70 0.98 0.82 1.40 0.93 -9.23%
P/EPS -0.82 105.93 -5.74 -11.44 -28.87 -5.00 -27.55 -44.31%
EY -122.10 0.94 -17.41 -8.74 -3.46 -20.01 -3.63 79.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.53 0.81 0.61 0.85 0.74 5.66%

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