[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 67.61%
YoY- 112.47%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,201 39,694 37,216 41,722 40,738 39,428 34,872 11.74%
PBT -2,614 -1,498 -832 614 773 670 640 -
Tax -16,817 76 80 -100 -466 -270 -252 1541.05%
NP -19,432 -1,422 -752 514 306 400 388 -
-
NP to SH -19,432 -1,422 -752 514 306 400 388 -
-
Tax Rate - - - 16.29% 60.28% 40.30% 39.38% -
Total Cost 60,633 41,116 37,968 41,208 40,432 39,028 34,484 45.62%
-
Net Worth 29,999 44,213 44,877 45,187 44,184 44,242 44,256 -22.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,999 44,213 44,877 45,187 44,184 44,242 44,256 -22.81%
NOSH 59,999 59,747 60,645 60,249 60,526 60,606 60,625 -0.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -47.16% -3.58% -2.02% 1.23% 0.75% 1.01% 1.11% -
ROE -64.77% -3.22% -1.68% 1.14% 0.69% 0.90% 0.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.67 66.44 61.37 69.25 67.31 65.06 57.52 12.52%
EPS -32.39 -2.38 -1.24 0.86 0.51 0.66 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.74 0.74 0.75 0.73 0.73 0.73 -22.28%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.85 6.60 6.19 6.94 6.77 6.55 5.80 11.72%
EPS -3.23 -0.24 -0.13 0.09 0.05 0.07 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0735 0.0746 0.0751 0.0735 0.0735 0.0736 -22.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.39 0.30 0.30 0.41 0.37 0.54 -
P/RPS 0.41 0.59 0.49 0.43 0.61 0.57 0.94 -42.45%
P/EPS -0.86 -16.39 -24.19 35.17 80.92 56.06 84.38 -
EY -115.67 -6.10 -4.13 2.84 1.24 1.78 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.41 0.40 0.56 0.51 0.74 -16.94%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 -
Price 0.31 0.32 0.40 0.35 0.37 0.35 0.39 -
P/RPS 0.45 0.48 0.65 0.51 0.55 0.54 0.68 -24.04%
P/EPS -0.96 -13.45 -32.26 41.03 73.03 53.03 60.94 -
EY -104.47 -7.44 -3.10 2.44 1.37 1.89 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.54 0.47 0.51 0.48 0.53 11.01%

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