[MPIRE] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -35.01%
YoY- 206.15%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 41,912 56,356 55,770 57,253 69,506 88,908 33,462 16.24%
PBT -17,724 -24,184 1,414 6,069 7,656 9,300 -2,088 317.75%
Tax 0 0 -34 -1,093 0 0 1,671 -
NP -17,724 -24,184 1,380 4,976 7,656 9,300 -417 1126.30%
-
NP to SH -17,724 -24,184 1,380 4,976 7,656 9,300 -417 1126.30%
-
Tax Rate - - 2.40% 18.01% 0.00% 0.00% - -
Total Cost 59,636 80,540 54,390 52,277 61,850 79,608 33,879 45.93%
-
Net Worth 27,806 30,119 29,088 3,766 33,700 29,172 22,476 15.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 27,806 30,119 29,088 3,766 33,700 29,172 22,476 15.28%
NOSH 231,725 231,725 231,660 115,549 103,158 85,800 85,800 94.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -42.29% -42.91% 2.47% 8.69% 11.01% 10.46% -1.25% -
ROE -63.74% -80.29% 4.74% 132.11% 22.72% 31.88% -1.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.09 24.32 30.68 516.80 70.12 103.62 46.15 -46.53%
EPS -7.64 -10.44 1.15 5.04 8.28 10.84 -0.57 466.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.16 0.34 0.34 0.34 0.31 -46.97%
Adjusted Per Share Value based on latest NOSH - 115,549
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.97 9.37 9.27 9.52 11.55 14.78 5.56 16.31%
EPS -2.95 -4.02 0.23 0.83 1.27 1.55 -0.07 1119.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0501 0.0484 0.0063 0.056 0.0485 0.0374 15.17%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.46 0.53 0.545 1.17 1.17 0.34 0.325 -
P/RPS 2.54 2.18 1.78 0.23 1.67 0.33 0.70 136.69%
P/EPS -6.01 -5.08 71.80 2.60 15.15 3.14 -56.51 -77.64%
EY -16.63 -19.69 1.39 38.39 6.60 31.88 -1.77 347.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.08 3.41 3.44 3.44 1.00 1.05 137.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 22/02/22 24/11/21 19/08/21 25/05/21 26/03/21 -
Price 0.39 0.515 0.545 0.655 1.35 0.78 0.335 -
P/RPS 2.16 2.12 1.78 0.13 1.93 0.75 0.73 106.51%
P/EPS -5.10 -4.93 71.80 1.46 17.48 7.20 -58.25 -80.37%
EY -19.61 -20.27 1.39 68.57 5.72 13.90 -1.72 408.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.96 3.41 1.93 3.97 2.29 1.08 108.85%

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