[MPIRE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -41.15%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,896 11,239 5,811 22,018 17,162 12,550 5,768 120.10%
PBT 86 84 53 97 192 164 63 22.98%
Tax 0 0 0 16 0 0 0 -
NP 86 84 53 113 192 164 63 22.98%
-
NP to SH 86 84 53 113 192 164 63 22.98%
-
Tax Rate 0.00% 0.00% 0.00% -16.49% 0.00% 0.00% 0.00% -
Total Cost 18,810 11,155 5,758 21,905 16,970 12,386 5,705 121.04%
-
Net Worth 21,600 21,600 21,600 21,221 21,600 21,866 20,045 5.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 21,600 21,600 21,600 21,221 21,600 21,866 20,045 5.09%
NOSH 60,000 60,000 60,000 58,947 60,000 60,740 57,272 3.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.46% 0.75% 0.91% 0.51% 1.12% 1.31% 1.09% -
ROE 0.40% 0.39% 0.25% 0.53% 0.89% 0.75% 0.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.49 18.73 9.69 37.35 28.60 20.66 10.07 113.39%
EPS 0.14 0.14 0.09 0.19 0.32 0.27 0.11 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.36 0.36 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 61,538
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.28 3.74 1.93 7.32 5.71 4.17 1.92 119.87%
EPS 0.03 0.03 0.02 0.04 0.06 0.05 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0718 0.0718 0.0706 0.0718 0.0727 0.0666 5.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.14 0.17 0.18 0.12 0.12 0.14 -
P/RPS 0.54 0.75 1.76 0.48 0.42 0.58 1.39 -46.66%
P/EPS 118.60 100.00 192.45 93.90 37.50 44.44 127.27 -4.58%
EY 0.84 1.00 0.52 1.06 2.67 2.25 0.79 4.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.47 0.50 0.33 0.33 0.40 11.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 30/05/12 28/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.17 0.19 0.15 0.18 0.14 0.09 0.125 -
P/RPS 0.54 1.01 1.55 0.48 0.49 0.44 1.24 -42.45%
P/EPS 118.60 135.71 169.81 93.90 43.75 33.33 113.64 2.88%
EY 0.84 0.74 0.59 1.06 2.29 3.00 0.88 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.42 0.50 0.39 0.25 0.36 19.39%

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