[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -213.54%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,738 39,428 34,872 34,493 32,501 34,398 38,532 3.77%
PBT 773 670 640 -4,449 -1,574 -638 480 37.35%
Tax -466 -270 -252 4,442 260 -62 -112 158.46%
NP 306 400 388 -7 -1,314 -700 368 -11.56%
-
NP to SH 306 400 388 -4,122 -1,314 -700 368 -11.56%
-
Tax Rate 60.28% 40.30% 39.38% - - - 23.33% -
Total Cost 40,432 39,028 34,484 34,500 33,815 35,098 38,164 3.91%
-
Net Worth 44,184 44,242 44,256 44,298 46,895 47,672 48,453 -5.95%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 44,184 44,242 44,256 44,298 46,895 47,672 48,453 -5.95%
NOSH 60,526 60,606 60,625 59,863 60,121 60,344 61,333 -0.87%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.75% 1.01% 1.11% -0.02% -4.04% -2.04% 0.96% -
ROE 0.69% 0.90% 0.88% -9.31% -2.80% -1.47% 0.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.31 65.06 57.52 57.62 54.06 57.00 62.82 4.70%
EPS 0.51 0.66 0.64 -6.87 -2.19 -1.16 0.60 -10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.74 0.78 0.79 0.79 -5.12%
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.77 6.55 5.80 5.73 5.40 5.72 6.41 3.70%
EPS 0.05 0.07 0.06 -0.69 -0.22 -0.12 0.06 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0735 0.0736 0.0736 0.078 0.0793 0.0805 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.37 0.54 0.55 0.60 0.63 0.79 -
P/RPS 0.61 0.57 0.94 0.95 1.11 1.11 1.26 -38.31%
P/EPS 80.92 56.06 84.38 -7.99 -27.44 -54.31 131.67 -27.69%
EY 1.24 1.78 1.19 -12.52 -3.64 -1.84 0.76 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.74 0.74 0.77 0.80 1.00 -32.03%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 24/05/04 -
Price 0.37 0.35 0.39 0.55 0.60 0.60 0.64 -
P/RPS 0.55 0.54 0.68 0.95 1.11 1.05 1.02 -33.72%
P/EPS 73.03 53.03 60.94 -7.99 -27.44 -51.72 106.67 -22.30%
EY 1.37 1.89 1.64 -12.52 -3.64 -1.93 0.94 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.53 0.74 0.77 0.76 0.81 -26.51%

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