[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.95%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,478 23,244 22,018 22,882 25,100 23,072 24,993 -6.83%
PBT 168 212 97 256 328 252 256 -24.50%
Tax 0 0 16 0 0 0 31 -
NP 168 212 113 256 328 252 287 -30.04%
-
NP to SH 168 212 113 256 328 252 287 -30.04%
-
Tax Rate 0.00% 0.00% -16.49% 0.00% 0.00% 0.00% -12.11% -
Total Cost 22,310 23,032 21,905 22,626 24,772 22,820 24,706 -6.58%
-
Net Worth 21,600 21,600 21,221 21,600 21,866 20,045 20,766 2.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,600 21,600 21,221 21,600 21,866 20,045 20,766 2.66%
NOSH 60,000 60,000 58,947 60,000 60,740 57,272 59,333 0.74%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.75% 0.91% 0.51% 1.12% 1.31% 1.09% 1.15% -
ROE 0.78% 0.98% 0.53% 1.19% 1.50% 1.26% 1.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.46 38.74 37.35 38.14 41.32 40.28 42.12 -7.52%
EPS 0.28 0.36 0.19 0.43 0.54 0.44 0.48 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.36 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 55,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.47 7.73 7.32 7.61 8.35 7.67 8.31 -6.86%
EPS 0.06 0.07 0.04 0.09 0.11 0.08 0.10 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0718 0.0706 0.0718 0.0727 0.0666 0.069 2.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.18 0.12 0.12 0.14 0.12 -
P/RPS 0.37 0.44 0.48 0.31 0.29 0.35 0.28 20.43%
P/EPS 50.00 48.11 93.90 28.13 22.22 31.82 24.81 59.61%
EY 2.00 2.08 1.06 3.56 4.50 3.14 4.03 -37.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.50 0.33 0.33 0.40 0.34 9.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.19 0.15 0.18 0.14 0.09 0.125 0.12 -
P/RPS 0.51 0.39 0.48 0.37 0.22 0.31 0.28 49.19%
P/EPS 67.86 42.45 93.90 32.81 16.67 28.41 24.81 95.70%
EY 1.47 2.36 1.06 3.05 6.00 3.52 4.03 -48.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.50 0.39 0.25 0.36 0.34 34.47%

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