[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -97.61%
YoY- -389.04%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 16,204 20,388 26,075 25,829 25,316 27,300 45,680 -49.98%
PBT -2,386 -1,028 -3,833 -2,342 -1,174 100 432 -
Tax 0 0 185 22 0 0 148 -
NP -2,386 -1,028 -3,648 -2,320 -1,174 100 580 -
-
NP to SH -2,386 -1,028 -3,648 -2,320 -1,174 100 568 -
-
Tax Rate - - - - - 0.00% -34.26% -
Total Cost 18,590 21,416 29,723 28,149 26,490 27,200 45,100 -44.70%
-
Net Worth 25,739 27,059 27,059 29,039 30,360 31,019 31,019 -11.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 25,739 27,059 27,059 29,039 30,360 31,019 31,019 -11.72%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -14.72% -5.04% -13.99% -8.98% -4.64% 0.37% 1.27% -
ROE -9.27% -3.80% -13.48% -7.99% -3.87% 0.32% 1.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.55 30.89 39.51 39.14 38.36 41.36 69.21 -49.98%
EPS -3.62 -1.56 -5.53 -3.52 -1.78 0.16 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.41 0.41 0.44 0.46 0.47 0.47 -11.72%
Adjusted Per Share Value based on latest NOSH - 66,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.69 3.39 4.33 4.29 4.21 4.54 7.59 -50.01%
EPS -0.40 -0.17 -0.61 -0.39 -0.20 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.045 0.045 0.0483 0.0505 0.0516 0.0516 -11.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.265 0.28 0.27 0.315 0.335 0.28 0.25 -
P/RPS 1.08 0.91 0.68 0.80 0.87 0.68 0.36 108.42%
P/EPS -7.33 -17.98 -4.88 -8.96 -18.83 184.80 29.05 -
EY -13.64 -5.56 -20.47 -11.16 -5.31 0.54 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.66 0.72 0.73 0.60 0.53 18.12%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 30/11/17 25/08/17 17/05/17 28/02/17 -
Price 0.225 0.27 0.31 0.31 0.32 0.335 0.22 -
P/RPS 0.92 0.87 0.78 0.79 0.83 0.81 0.32 102.58%
P/EPS -6.22 -17.33 -5.61 -8.82 -17.99 221.10 25.56 -
EY -16.07 -5.77 -17.83 -11.34 -5.56 0.45 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.76 0.70 0.70 0.71 0.47 15.09%

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