[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -220.78%
YoY- -196.99%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 24,376 17,199 9,633 39,801 27,975 18,889 9,189 91.28%
PBT -1,181 -319 120 6,467 -1,670 -1,011 -884 21.23%
Tax 195 -31 -28 -27,219 284 131 -38 -
NP -986 -350 92 -20,752 -1,386 -880 -922 4.56%
-
NP to SH -986 -350 92 -4,446 -1,386 -880 -922 4.56%
-
Tax Rate - - 23.33% 420.89% - - - -
Total Cost 25,362 17,549 9,541 60,553 29,361 19,769 10,111 84.30%
-
Net Worth 46,895 47,672 48,453 33,342 49,526 49,083 49,079 -2.98%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 46,895 47,672 48,453 33,342 49,526 49,083 49,079 -2.98%
NOSH 60,121 60,344 61,333 41,678 36,960 35,059 35,057 43.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.04% -2.04% 0.96% -52.14% -4.95% -4.66% -10.03% -
ROE -2.10% -0.73% 0.19% -13.33% -2.80% -1.79% -1.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.54 28.50 15.71 95.50 75.69 53.88 26.21 33.63%
EPS -1.64 -0.58 0.15 -49.79 -3.75 -2.51 -2.63 -26.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.80 1.34 1.40 1.40 -32.21%
Adjusted Per Share Value based on latest NOSH - 41,673
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.10 5.72 3.20 13.23 9.30 6.28 3.06 91.01%
EPS -0.33 -0.12 0.03 -1.48 -0.46 -0.29 -0.31 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1585 0.1611 0.1109 0.1647 0.1632 0.1632 -2.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.60 0.63 0.79 0.82 1.20 0.90 0.96 -
P/RPS 1.48 2.21 5.03 0.86 1.59 1.67 3.66 -45.22%
P/EPS -36.59 -108.62 526.67 -7.69 -32.00 -35.86 -36.50 0.16%
EY -2.73 -0.92 0.19 -13.01 -3.13 -2.79 -2.74 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.00 1.03 0.90 0.64 0.69 7.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 -
Price 0.60 0.60 0.64 0.83 0.85 1.40 0.85 -
P/RPS 1.48 2.11 4.07 0.87 1.12 2.60 3.24 -40.60%
P/EPS -36.59 -103.45 426.67 -7.78 -22.67 -55.78 -32.32 8.59%
EY -2.73 -0.97 0.23 -12.85 -4.41 -1.79 -3.09 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.81 1.04 0.63 1.00 0.61 16.74%

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