[MPIRE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.1%
YoY- 75.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,756 32,285 22,288 19,206 19,680 28,896 18,472 58.26%
PBT -3,536 -1,751 -3,561 -4,664 -5,540 -11,792 -18,104 -66.37%
Tax -152 254 46 4,664 5,540 11,792 18,104 -
NP -3,688 -1,497 -3,514 0 0 0 0 -
-
NP to SH -3,688 -1,497 -3,514 -4,710 -5,548 -11,838 -18,874 -66.36%
-
Tax Rate - - - - - - - -
Total Cost 40,444 33,782 25,802 19,206 19,680 28,896 18,472 68.69%
-
Net Worth 49,079 47,917 46,549 46,890 47,984 49,354 46,906 3.06%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 49,079 47,917 46,549 46,890 47,984 49,354 46,906 3.06%
NOSH 35,057 34,976 34,999 34,992 35,025 35,002 35,004 0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -10.03% -4.64% -15.77% 0.00% 0.00% 0.00% 0.00% -
ROE -7.51% -3.12% -7.55% -10.04% -11.56% -23.99% -40.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 104.85 92.30 63.68 54.89 56.19 82.55 52.77 58.11%
EPS -10.52 -4.28 -10.04 -13.46 -15.84 -33.82 -53.92 -66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.33 1.34 1.37 1.41 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 34,945
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.11 5.37 3.71 3.19 3.27 4.80 3.07 58.28%
EPS -0.61 -0.25 -0.58 -0.78 -0.92 -1.97 -3.14 -66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0797 0.0774 0.078 0.0798 0.082 0.078 3.05%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.96 0.96 1.00 1.07 1.08 1.26 1.04 -
P/RPS 0.92 1.04 1.57 1.95 1.92 1.53 1.97 -39.83%
P/EPS -9.13 -22.43 -9.96 -7.95 -6.82 -3.73 -1.93 182.06%
EY -10.96 -4.46 -10.04 -12.58 -14.67 -26.84 -51.85 -64.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.75 0.80 0.79 0.89 0.78 -7.85%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 27/08/02 29/05/02 27/02/02 29/11/01 -
Price 0.85 1.04 0.99 1.05 1.16 1.05 1.21 -
P/RPS 0.81 1.13 1.55 1.91 2.06 1.27 2.29 -50.01%
P/EPS -8.08 -24.30 -9.86 -7.80 -7.32 -3.10 -2.24 135.38%
EY -12.38 -4.12 -10.14 -12.82 -13.66 -32.21 -44.56 -57.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.76 0.74 0.78 0.85 0.74 0.90 -22.85%

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