[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 102.07%
YoY- 109.98%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 34,493 24,376 17,199 9,633 39,801 27,975 18,889 49.12%
PBT -4,449 -1,181 -319 120 6,467 -1,670 -1,011 167.33%
Tax 4,442 195 -31 -28 -27,219 284 131 936.49%
NP -7 -986 -350 92 -20,752 -1,386 -880 -95.95%
-
NP to SH -4,122 -986 -350 92 -4,446 -1,386 -880 178.64%
-
Tax Rate - - - 23.33% 420.89% - - -
Total Cost 34,500 25,362 17,549 9,541 60,553 29,361 19,769 44.70%
-
Net Worth 44,298 46,895 47,672 48,453 33,342 49,526 49,083 -6.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 44,298 46,895 47,672 48,453 33,342 49,526 49,083 -6.58%
NOSH 59,863 60,121 60,344 61,333 41,678 36,960 35,059 42.62%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.02% -4.04% -2.04% 0.96% -52.14% -4.95% -4.66% -
ROE -9.31% -2.10% -0.73% 0.19% -13.33% -2.80% -1.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 57.62 40.54 28.50 15.71 95.50 75.69 53.88 4.55%
EPS -6.87 -1.64 -0.58 0.15 -49.79 -3.75 -2.51 95.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.78 0.79 0.79 0.80 1.34 1.40 -34.49%
Adjusted Per Share Value based on latest NOSH - 61,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.47 8.10 5.72 3.20 13.23 9.30 6.28 49.14%
EPS -1.37 -0.33 -0.12 0.03 -1.48 -0.46 -0.29 180.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1559 0.1585 0.1611 0.1109 0.1647 0.1632 -6.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.60 0.63 0.79 0.82 1.20 0.90 -
P/RPS 0.95 1.48 2.21 5.03 0.86 1.59 1.67 -31.22%
P/EPS -7.99 -36.59 -108.62 526.67 -7.69 -32.00 -35.86 -63.07%
EY -12.52 -2.73 -0.92 0.19 -13.01 -3.13 -2.79 170.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.80 1.00 1.03 0.90 0.64 10.11%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 -
Price 0.55 0.60 0.60 0.64 0.83 0.85 1.40 -
P/RPS 0.95 1.48 2.11 4.07 0.87 1.12 2.60 -48.73%
P/EPS -7.99 -36.59 -103.45 426.67 -7.78 -22.67 -55.78 -72.46%
EY -12.52 -2.73 -0.97 0.23 -12.85 -4.41 -1.79 263.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.76 0.81 1.04 0.63 1.00 -18.11%

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