[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.27%
YoY- 86.45%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 28,525 18,311 9,512 38,211 26,567 16,205 8,118 130.59%
PBT 1,778 1,422 903 -2,844 -4,327 -5,789 -4,083 -
Tax 0 0 0 0 0 0 0 -
NP 1,778 1,422 903 -2,844 -4,327 -5,789 -4,083 -
-
NP to SH 1,778 1,422 903 -2,844 -4,327 -5,789 -4,083 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 26,747 16,889 8,609 41,055 30,894 21,994 12,201 68.51%
-
Net Worth 22,825 22,200 22,126 20,977 19,804 17,996 19,785 9.96%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 22,825 22,200 22,126 20,977 19,804 17,996 19,785 9.96%
NOSH 60,067 60,000 59,801 59,934 60,013 59,989 59,955 0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.23% 7.77% 9.49% -7.44% -16.29% -35.72% -50.30% -
ROE 7.79% 6.41% 4.08% -13.56% -21.85% -32.17% -20.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.49 30.52 15.91 63.75 44.27 27.01 13.54 130.31%
EPS 2.96 2.37 1.51 -4.74 -7.21 -9.65 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.35 0.33 0.30 0.33 9.83%
Adjusted Per Share Value based on latest NOSH - 59,923
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.74 3.04 1.58 6.35 4.42 2.69 1.35 130.48%
EPS 0.30 0.24 0.15 -0.47 -0.72 -0.96 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0369 0.0368 0.0349 0.0329 0.0299 0.0329 9.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.25 0.22 0.29 0.28 0.33 0.26 -
P/RPS 0.36 0.82 1.38 0.45 0.63 1.22 1.92 -67.14%
P/EPS 5.74 10.55 14.57 -6.11 -3.88 -3.42 -3.82 -
EY 17.41 9.48 6.86 -16.36 -25.75 -29.24 -26.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 0.59 0.83 0.85 1.10 0.79 -31.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 28/08/08 29/04/08 27/02/08 28/11/07 28/08/07 31/05/07 -
Price 0.14 0.22 0.22 0.25 0.30 0.25 0.34 -
P/RPS 0.29 0.72 1.38 0.39 0.68 0.93 2.51 -76.18%
P/EPS 4.73 9.28 14.57 -5.27 -4.16 -2.59 -4.99 -
EY 21.14 10.77 6.86 -18.98 -24.03 -38.60 -20.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.59 0.59 0.71 0.91 0.83 1.03 -49.37%

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