[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1266.53%
YoY- -6436.54%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,410 32,472 40,733 41,201 39,694 37,216 41,722 -15.53%
PBT -11,578 -16,332 -18,234 -2,614 -1,498 -832 614 -
Tax 0 0 -2,762 -16,817 76 80 -100 -
NP -11,578 -16,332 -20,996 -19,432 -1,422 -752 514 -
-
NP to SH -11,578 -16,332 -20,996 -19,432 -1,422 -752 514 -
-
Tax Rate - - - - - - 16.29% -
Total Cost 43,988 48,804 61,729 60,633 41,116 37,968 41,208 4.46%
-
Net Worth 17,996 19,785 24,002 29,999 44,213 44,877 45,187 -45.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 17,996 19,785 24,002 29,999 44,213 44,877 45,187 -45.96%
NOSH 59,989 59,955 60,005 59,999 59,747 60,645 60,249 -0.28%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -35.72% -50.30% -51.55% -47.16% -3.58% -2.02% 1.23% -
ROE -64.33% -82.55% -87.48% -64.77% -3.22% -1.68% 1.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 54.03 54.16 67.88 68.67 66.44 61.37 69.25 -15.28%
EPS -19.30 -27.24 -34.99 -32.39 -2.38 -1.24 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.33 0.40 0.50 0.74 0.74 0.75 -45.80%
Adjusted Per Share Value based on latest NOSH - 60,012
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.39 5.40 6.77 6.85 6.60 6.19 6.94 -15.54%
EPS -1.92 -2.72 -3.49 -3.23 -0.24 -0.13 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0329 0.0399 0.0499 0.0735 0.0746 0.0751 -45.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.33 0.26 0.27 0.28 0.39 0.30 0.30 -
P/RPS 0.61 0.48 0.40 0.41 0.59 0.49 0.43 26.33%
P/EPS -1.71 -0.95 -0.77 -0.86 -16.39 -24.19 35.17 -
EY -58.48 -104.77 -129.59 -115.67 -6.10 -4.13 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.79 0.68 0.56 0.53 0.41 0.40 96.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.25 0.34 0.26 0.31 0.32 0.40 0.35 -
P/RPS 0.46 0.63 0.38 0.45 0.48 0.65 0.51 -6.66%
P/EPS -1.30 -1.25 -0.74 -0.96 -13.45 -32.26 41.03 -
EY -77.20 -80.12 -134.58 -104.47 -7.44 -3.10 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.65 0.62 0.43 0.54 0.47 46.25%

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