[MPIRE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.51%
YoY- -251.19%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,876 25,823 23,302 22,620 20,648 25,467 25,194 -14.63%
PBT 928 -1,260 -861 -254 -204 -453 114 305.18%
Tax 0 0 0 0 0 0 0 -
NP 928 -1,260 -861 -254 -204 -453 114 305.18%
-
NP to SH 72,816 -1,260 -861 -254 -204 -453 114 7346.01%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost 18,948 27,083 24,163 22,874 20,852 25,920 25,080 -17.06%
-
Net Worth 37,799 19,800 20,400 20,999 20,999 20,999 21,600 45.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 37,799 19,800 20,400 20,999 20,999 20,999 21,600 45.26%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.67% -4.88% -3.70% -1.12% -0.99% -1.78% 0.46% -
ROE 192.63% -6.36% -4.22% -1.21% -0.97% -2.16% 0.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.13 43.04 38.84 37.70 34.41 42.45 41.99 -14.62%
EPS 121.36 -2.10 -1.44 -0.42 -0.36 -0.76 0.19 7346.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.33 0.34 0.35 0.35 0.35 0.36 45.26%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.61 8.59 7.75 7.52 6.87 8.47 8.38 -14.64%
EPS 24.21 -0.42 -0.29 -0.08 -0.07 -0.15 0.04 7083.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.0658 0.0678 0.0698 0.0698 0.0698 0.0718 45.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.14 0.18 0.13 0.115 0.16 0.17 -
P/RPS 0.57 0.33 0.46 0.34 0.33 0.38 0.40 26.65%
P/EPS 0.16 -6.67 -12.54 -30.71 -33.82 -21.19 88.95 -98.52%
EY 638.74 -15.00 -7.98 -3.26 -2.96 -4.72 1.12 6803.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.53 0.37 0.33 0.46 0.47 -25.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.195 0.16 0.165 0.115 0.18 0.165 0.17 -
P/RPS 0.59 0.37 0.42 0.31 0.52 0.39 0.40 29.60%
P/EPS 0.16 -7.62 -11.49 -27.17 -52.94 -21.85 88.95 -98.52%
EY 622.36 -13.13 -8.70 -3.68 -1.89 -4.58 1.12 6685.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.49 0.33 0.51 0.47 0.47 -24.24%

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