[MPIRE] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 109.41%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,722 40,738 39,428 34,872 34,493 32,501 34,398 13.69%
PBT 614 773 670 640 -4,449 -1,574 -638 -
Tax -100 -466 -270 -252 4,442 260 -62 37.41%
NP 514 306 400 388 -7 -1,314 -700 -
-
NP to SH 514 306 400 388 -4,122 -1,314 -700 -
-
Tax Rate 16.29% 60.28% 40.30% 39.38% - - - -
Total Cost 41,208 40,432 39,028 34,484 34,500 33,815 35,098 11.26%
-
Net Worth 45,187 44,184 44,242 44,256 44,298 46,895 47,672 -3.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,187 44,184 44,242 44,256 44,298 46,895 47,672 -3.49%
NOSH 60,249 60,526 60,606 60,625 59,863 60,121 60,344 -0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.23% 0.75% 1.01% 1.11% -0.02% -4.04% -2.04% -
ROE 1.14% 0.69% 0.90% 0.88% -9.31% -2.80% -1.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.25 67.31 65.06 57.52 57.62 54.06 57.00 13.81%
EPS 0.86 0.51 0.66 0.64 -6.87 -2.19 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.73 0.73 0.74 0.78 0.79 -3.39%
Adjusted Per Share Value based on latest NOSH - 60,625
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.87 13.54 13.11 11.59 11.47 10.81 11.44 13.66%
EPS 0.17 0.10 0.13 0.13 -1.37 -0.44 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1469 0.1471 0.1471 0.1473 0.1559 0.1585 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.41 0.37 0.54 0.55 0.60 0.63 -
P/RPS 0.43 0.61 0.57 0.94 0.95 1.11 1.11 -46.76%
P/EPS 35.17 80.92 56.06 84.38 -7.99 -27.44 -54.31 -
EY 2.84 1.24 1.78 1.19 -12.52 -3.64 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.51 0.74 0.74 0.77 0.80 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.35 0.37 0.35 0.39 0.55 0.60 0.60 -
P/RPS 0.51 0.55 0.54 0.68 0.95 1.11 1.05 -38.12%
P/EPS 41.03 73.03 53.03 60.94 -7.99 -27.44 -51.72 -
EY 2.44 1.37 1.89 1.64 -12.52 -3.64 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.53 0.74 0.77 0.76 -27.34%

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