[MPIRE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -61.99%
YoY- -85.27%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,841 25,122 22,624 24,140 24,121 22,064 21,048 14.64%
PBT 290 250 168 148 389 348 396 -18.73%
Tax 0 0 0 0 0 0 0 -
NP 290 250 168 148 389 348 396 -18.73%
-
NP to SH 290 250 168 148 389 348 396 -18.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 25,550 24,872 22,456 23,992 23,732 21,716 20,652 15.22%
-
Net Worth 21,194 20,833 20,999 20,870 20,857 20,999 20,382 2.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 21,194 20,833 20,999 20,870 20,857 20,999 20,382 2.63%
NOSH 60,555 59,523 59,999 59,629 59,591 60,000 58,235 2.63%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.12% 1.00% 0.74% 0.61% 1.61% 1.58% 1.88% -
ROE 1.37% 1.20% 0.80% 0.71% 1.87% 1.66% 1.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.67 42.20 37.71 40.48 40.48 36.77 36.14 11.69%
EPS 0.48 0.42 0.28 0.25 0.65 0.58 0.68 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 59,545
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.59 8.35 7.52 8.03 8.02 7.34 7.00 14.60%
EPS 0.10 0.08 0.06 0.05 0.13 0.12 0.13 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0693 0.0698 0.0694 0.0693 0.0698 0.0678 2.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.13 0.16 0.14 0.14 0.15 0.14 -
P/RPS 0.28 0.31 0.42 0.35 0.35 0.41 0.39 -19.80%
P/EPS 25.00 30.95 57.14 56.41 21.43 25.86 20.59 13.79%
EY 4.00 3.23 1.75 1.77 4.67 3.87 4.86 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.40 0.40 0.43 0.40 -10.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 12/06/09 -
Price 0.13 0.12 0.13 0.17 0.12 0.11 0.16 -
P/RPS 0.30 0.28 0.34 0.42 0.30 0.30 0.44 -22.51%
P/EPS 27.08 28.57 46.43 68.49 18.37 18.97 23.53 9.81%
EY 3.69 3.50 2.15 1.46 5.44 5.27 4.25 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.49 0.34 0.31 0.46 -13.49%

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