[MPIRE] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 15.04%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 47,632 48,065 26,424 15,065 24,347 45,113 30,360 7.79%
PBT -6,957 2,046 -2,165 -2,509 -4,115 343 -3,222 13.68%
Tax 576 0 199 113 185 148 172 22.30%
NP -6,381 2,046 -1,966 -2,396 -3,930 491 -3,050 13.08%
-
NP to SH -6,381 2,046 -1,966 -2,396 -3,930 479 -2,529 16.67%
-
Tax Rate - 0.00% - - - -43.15% - -
Total Cost 54,013 46,019 28,390 17,461 28,277 44,622 33,410 8.33%
-
Net Worth 30,119 29,172 23,760 23,099 27,059 31,019 29,039 0.61%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 30,119 29,172 23,760 23,099 27,059 31,019 29,039 0.61%
NOSH 231,725 85,800 66,000 66,000 66,000 66,000 66,000 23.27%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -13.40% 4.26% -7.44% -15.90% -16.14% 1.09% -10.05% -
ROE -21.19% 7.01% -8.27% -10.37% -14.52% 1.54% -8.71% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.56 56.02 40.04 22.83 36.89 68.35 46.00 -12.55%
EPS -2.75 2.38 -2.98 -3.63 -5.95 0.73 -3.83 -5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.34 0.36 0.35 0.41 0.47 0.44 -18.38%
Adjusted Per Share Value based on latest NOSH - 66,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 7.92 7.99 4.39 2.50 4.05 7.50 5.05 7.78%
EPS -1.06 0.34 -0.33 -0.40 -0.65 0.08 -0.42 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0485 0.0395 0.0384 0.045 0.0516 0.0483 0.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.53 0.34 0.23 0.235 0.28 0.28 0.32 -
P/RPS 2.58 0.61 0.57 1.03 0.76 0.41 0.70 24.27%
P/EPS -19.24 14.26 -7.72 -6.47 -4.70 38.58 -8.35 14.91%
EY -5.20 7.01 -12.95 -15.45 -21.27 2.59 -11.97 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 1.00 0.64 0.67 0.68 0.60 0.73 33.19%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 25/05/21 30/06/20 31/05/19 28/05/18 17/05/17 24/05/16 -
Price 0.515 0.78 0.185 0.235 0.27 0.335 0.335 -
P/RPS 2.51 1.39 0.46 1.03 0.73 0.49 0.73 22.84%
P/EPS -18.70 32.71 -6.21 -6.47 -4.53 46.16 -8.74 13.50%
EY -5.35 3.06 -16.10 -15.45 -22.05 2.17 -11.44 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.29 0.51 0.67 0.66 0.71 0.76 31.65%

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