[MPIRE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.2%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,018 22,882 25,100 23,072 24,993 25,841 25,122 -8.39%
PBT 97 256 328 252 256 290 250 -46.71%
Tax 16 0 0 0 31 0 0 -
NP 113 256 328 252 287 290 250 -41.01%
-
NP to SH 113 256 328 252 287 290 250 -41.01%
-
Tax Rate -16.49% 0.00% 0.00% 0.00% -12.11% 0.00% 0.00% -
Total Cost 21,905 22,626 24,772 22,820 24,706 25,550 24,872 -8.09%
-
Net Worth 21,221 21,600 21,866 20,045 20,766 21,194 20,833 1.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,221 21,600 21,866 20,045 20,766 21,194 20,833 1.23%
NOSH 58,947 60,000 60,740 57,272 59,333 60,555 59,523 -0.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.51% 1.12% 1.31% 1.09% 1.15% 1.12% 1.00% -
ROE 0.53% 1.19% 1.50% 1.26% 1.38% 1.37% 1.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.35 38.14 41.32 40.28 42.12 42.67 42.20 -7.79%
EPS 0.19 0.43 0.54 0.44 0.48 0.48 0.42 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.35 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 57,272
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.32 7.61 8.35 7.67 8.31 8.59 8.35 -8.38%
EPS 0.04 0.09 0.11 0.08 0.10 0.10 0.08 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0718 0.0727 0.0666 0.069 0.0705 0.0693 1.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.18 0.12 0.12 0.14 0.12 0.12 0.13 -
P/RPS 0.48 0.31 0.29 0.35 0.28 0.28 0.31 33.73%
P/EPS 93.90 28.13 22.22 31.82 24.81 25.00 30.95 109.15%
EY 1.06 3.56 4.50 3.14 4.03 4.00 3.23 -52.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.33 0.40 0.34 0.34 0.37 22.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.18 0.14 0.09 0.125 0.12 0.13 0.12 -
P/RPS 0.48 0.37 0.22 0.31 0.28 0.30 0.28 43.09%
P/EPS 93.90 32.81 16.67 28.41 24.81 27.08 28.57 120.57%
EY 1.06 3.05 6.00 3.52 4.03 3.69 3.50 -54.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.25 0.36 0.34 0.37 0.34 29.22%

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