[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 43.21%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 27,975 18,889 9,189 32,285 16,716 9,603 4,920 218.23%
PBT -1,670 -1,011 -884 -1,751 -2,671 -2,332 -1,385 13.27%
Tax 284 131 -38 254 35 2,332 1,385 -65.19%
NP -1,386 -880 -922 -1,497 -2,636 0 0 -
-
NP to SH -1,386 -880 -922 -1,497 -2,636 -2,355 -1,387 -0.04%
-
Tax Rate - - - - - - - -
Total Cost 29,361 19,769 10,111 33,782 19,352 9,603 4,920 228.64%
-
Net Worth 49,526 49,083 49,079 47,917 46,550 46,890 47,984 2.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,526 49,083 49,079 47,917 46,550 46,890 47,984 2.12%
NOSH 36,960 35,059 35,057 34,976 35,000 34,992 35,025 3.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.95% -4.66% -10.03% -4.64% -15.77% 0.00% 0.00% -
ROE -2.80% -1.79% -1.88% -3.12% -5.66% -5.02% -2.89% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.69 53.88 26.21 92.30 47.76 27.44 14.05 206.99%
EPS -3.75 -2.51 -2.63 -4.28 -7.53 -6.73 -3.96 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.40 1.40 1.37 1.33 1.34 1.37 -1.46%
Adjusted Per Share Value based on latest NOSH - 35,030
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.65 3.14 1.53 5.37 2.78 1.60 0.82 217.66%
EPS -0.23 -0.15 -0.15 -0.25 -0.44 -0.39 -0.23 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0816 0.0816 0.0797 0.0774 0.078 0.0798 2.07%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.90 0.96 0.96 1.00 1.07 1.08 -
P/RPS 1.59 1.67 3.66 1.04 2.09 3.90 7.69 -65.00%
P/EPS -32.00 -35.86 -36.50 -22.43 -13.28 -15.90 -27.27 11.24%
EY -3.13 -2.79 -2.74 -4.46 -7.53 -6.29 -3.67 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.69 0.70 0.75 0.80 0.79 9.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 29/05/02 -
Price 0.85 1.40 0.85 1.04 0.99 1.05 1.16 -
P/RPS 1.12 2.60 3.24 1.13 2.07 3.83 8.26 -73.57%
P/EPS -22.67 -55.78 -32.32 -24.30 -13.14 -15.60 -29.29 -15.68%
EY -4.41 -1.79 -3.09 -4.12 -7.61 -6.41 -3.41 18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.00 0.61 0.76 0.74 0.78 0.85 -18.08%

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