[MPIRE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -20.75%
YoY- -48.78%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,648 25,467 25,194 22,478 23,244 22,018 22,882 -6.61%
PBT -204 -453 114 168 212 97 256 -
Tax 0 0 0 0 0 16 0 -
NP -204 -453 114 168 212 113 256 -
-
NP to SH -204 -453 114 168 212 113 256 -
-
Tax Rate - - 0.00% 0.00% 0.00% -16.49% 0.00% -
Total Cost 20,852 25,920 25,080 22,310 23,032 21,905 22,626 -5.29%
-
Net Worth 20,999 20,999 21,600 21,600 21,600 21,221 21,600 -1.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 20,999 20,999 21,600 21,600 21,600 21,221 21,600 -1.86%
NOSH 60,000 60,000 60,000 60,000 60,000 58,947 60,000 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.99% -1.78% 0.46% 0.75% 0.91% 0.51% 1.12% -
ROE -0.97% -2.16% 0.53% 0.78% 0.98% 0.53% 1.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.41 42.45 41.99 37.46 38.74 37.35 38.14 -6.62%
EPS -0.36 -0.76 0.19 0.28 0.36 0.19 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.36 0.36 0.36 0.36 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.87 8.47 8.38 7.47 7.73 7.32 7.61 -6.58%
EPS -0.07 -0.15 0.04 0.06 0.07 0.04 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0698 0.0718 0.0718 0.0718 0.0706 0.0718 -1.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.16 0.17 0.14 0.17 0.18 0.12 -
P/RPS 0.33 0.38 0.40 0.37 0.44 0.48 0.31 4.25%
P/EPS -33.82 -21.19 88.95 50.00 48.11 93.90 28.13 -
EY -2.96 -4.72 1.12 2.00 2.08 1.06 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.47 0.39 0.47 0.50 0.33 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 30/08/12 30/05/12 28/02/12 30/11/11 -
Price 0.18 0.165 0.17 0.19 0.15 0.18 0.14 -
P/RPS 0.52 0.39 0.40 0.51 0.39 0.48 0.37 25.44%
P/EPS -52.94 -21.85 88.95 67.86 42.45 93.90 32.81 -
EY -1.89 -4.58 1.12 1.47 2.36 1.06 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.53 0.42 0.50 0.39 19.56%

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