[MPIRE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 74.4%
YoY- -25.34%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,550 5,768 24,993 19,381 12,561 5,656 24,140 -35.42%
PBT 164 63 256 218 125 42 148 7.10%
Tax 0 0 31 0 0 0 0 -
NP 164 63 287 218 125 42 148 7.10%
-
NP to SH 164 63 287 218 125 42 148 7.10%
-
Tax Rate 0.00% 0.00% -12.11% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,386 5,705 24,706 19,163 12,436 5,614 23,992 -35.72%
-
Net Worth 21,866 20,045 20,766 21,194 20,833 20,999 20,870 3.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 21,866 20,045 20,766 21,194 20,833 20,999 20,870 3.16%
NOSH 60,740 57,272 59,333 60,555 59,523 59,999 59,629 1.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.31% 1.09% 1.15% 1.12% 1.00% 0.74% 0.61% -
ROE 0.75% 0.31% 1.38% 1.03% 0.60% 0.20% 0.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.66 10.07 42.12 32.01 21.10 9.43 40.48 -36.21%
EPS 0.27 0.11 0.48 0.36 0.21 0.07 0.25 5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.35 0.35 0.35 0.35 1.90%
Adjusted Per Share Value based on latest NOSH - 58,125
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.17 1.92 8.31 6.44 4.18 1.88 8.03 -35.47%
EPS 0.05 0.02 0.10 0.07 0.04 0.01 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0666 0.069 0.0705 0.0693 0.0698 0.0694 3.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.14 0.12 0.12 0.13 0.16 0.14 -
P/RPS 0.58 1.39 0.28 0.37 0.62 1.70 0.35 40.16%
P/EPS 44.44 127.27 24.81 33.33 61.90 228.57 56.41 -14.73%
EY 2.25 0.79 4.03 3.00 1.62 0.44 1.77 17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.34 0.34 0.37 0.46 0.40 -12.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 0.09 0.125 0.12 0.13 0.12 0.13 0.17 -
P/RPS 0.44 1.24 0.28 0.41 0.57 1.38 0.42 3.15%
P/EPS 33.33 113.64 24.81 36.11 57.14 185.71 68.49 -38.21%
EY 3.00 0.88 4.03 2.77 1.75 0.54 1.46 61.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.34 0.37 0.34 0.37 0.49 -36.22%

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