[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.65%
YoY- 93.92%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 17,162 12,550 5,768 24,993 19,381 12,561 5,656 109.44%
PBT 192 164 63 256 218 125 42 175.19%
Tax 0 0 0 31 0 0 0 -
NP 192 164 63 287 218 125 42 175.19%
-
NP to SH 192 164 63 287 218 125 42 175.19%
-
Tax Rate 0.00% 0.00% 0.00% -12.11% 0.00% 0.00% 0.00% -
Total Cost 16,970 12,386 5,705 24,706 19,163 12,436 5,614 108.92%
-
Net Worth 21,600 21,866 20,045 20,766 21,194 20,833 20,999 1.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,600 21,866 20,045 20,766 21,194 20,833 20,999 1.89%
NOSH 60,000 60,740 57,272 59,333 60,555 59,523 59,999 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.12% 1.31% 1.09% 1.15% 1.12% 1.00% 0.74% -
ROE 0.89% 0.75% 0.31% 1.38% 1.03% 0.60% 0.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.60 20.66 10.07 42.12 32.01 21.10 9.43 109.38%
EPS 0.32 0.27 0.11 0.48 0.36 0.21 0.07 175.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.35 0.35 0.35 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 61,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.71 4.17 1.92 8.31 6.44 4.18 1.88 109.58%
EPS 0.06 0.05 0.02 0.10 0.07 0.04 0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0727 0.0666 0.069 0.0705 0.0693 0.0698 1.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.12 0.14 0.12 0.12 0.13 0.16 -
P/RPS 0.42 0.58 1.39 0.28 0.37 0.62 1.70 -60.59%
P/EPS 37.50 44.44 127.27 24.81 33.33 61.90 228.57 -69.99%
EY 2.67 2.25 0.79 4.03 3.00 1.62 0.44 232.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.40 0.34 0.34 0.37 0.46 -19.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.14 0.09 0.125 0.12 0.13 0.12 0.13 -
P/RPS 0.49 0.44 1.24 0.28 0.41 0.57 1.38 -49.82%
P/EPS 43.75 33.33 113.64 24.81 36.11 57.14 185.71 -61.82%
EY 2.29 3.00 0.88 4.03 2.77 1.75 0.54 161.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.36 0.34 0.37 0.34 0.37 3.56%

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