[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 38.41%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 39,801 27,975 18,889 9,189 32,285 16,716 9,603 157.35%
PBT 6,467 -1,670 -1,011 -884 -1,751 -2,671 -2,332 -
Tax -27,219 284 131 -38 254 35 2,332 -
NP -20,752 -1,386 -880 -922 -1,497 -2,636 0 -
-
NP to SH -4,446 -1,386 -880 -922 -1,497 -2,636 -2,355 52.57%
-
Tax Rate 420.89% - - - - - - -
Total Cost 60,553 29,361 19,769 10,111 33,782 19,352 9,603 240.16%
-
Net Worth 33,342 49,526 49,083 49,079 47,917 46,550 46,890 -20.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,342 49,526 49,083 49,079 47,917 46,550 46,890 -20.28%
NOSH 41,678 36,960 35,059 35,057 34,976 35,000 34,992 12.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -52.14% -4.95% -4.66% -10.03% -4.64% -15.77% 0.00% -
ROE -13.33% -2.80% -1.79% -1.88% -3.12% -5.66% -5.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 95.50 75.69 53.88 26.21 92.30 47.76 27.44 129.13%
EPS -49.79 -3.75 -2.51 -2.63 -4.28 -7.53 -6.73 278.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.34 1.40 1.40 1.37 1.33 1.34 -29.03%
Adjusted Per Share Value based on latest NOSH - 35,057
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.23 9.30 6.28 3.06 10.73 5.56 3.19 157.46%
EPS -1.48 -0.46 -0.29 -0.31 -0.50 -0.88 -0.78 53.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.1647 0.1632 0.1632 0.1593 0.1548 0.1559 -20.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 1.20 0.90 0.96 0.96 1.00 1.07 -
P/RPS 0.86 1.59 1.67 3.66 1.04 2.09 3.90 -63.39%
P/EPS -7.69 -32.00 -35.86 -36.50 -22.43 -13.28 -15.90 -38.30%
EY -13.01 -3.13 -2.79 -2.74 -4.46 -7.53 -6.29 62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 0.64 0.69 0.70 0.75 0.80 18.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 -
Price 0.83 0.85 1.40 0.85 1.04 0.99 1.05 -
P/RPS 0.87 1.12 2.60 3.24 1.13 2.07 3.83 -62.67%
P/EPS -7.78 -22.67 -55.78 -32.32 -24.30 -13.14 -15.60 -37.03%
EY -12.85 -4.41 -1.79 -3.09 -4.12 -7.61 -6.41 58.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.63 1.00 0.61 0.76 0.74 0.78 21.07%

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