[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 80.55%
YoY- -2071.81%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 38,211 26,567 16,205 8,118 40,733 30,901 19,847 54.57%
PBT -2,844 -4,327 -5,789 -4,083 -18,234 -1,961 -749 142.79%
Tax 0 0 0 0 -2,762 -12,613 38 -
NP -2,844 -4,327 -5,789 -4,083 -20,996 -14,574 -711 151.34%
-
NP to SH -2,844 -4,327 -5,789 -4,083 -20,996 -14,574 -711 151.34%
-
Tax Rate - - - - - - - -
Total Cost 41,055 30,894 21,994 12,201 61,729 45,475 20,558 58.38%
-
Net Worth 20,977 19,804 17,996 19,785 24,002 29,999 44,213 -39.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 20,977 19,804 17,996 19,785 24,002 29,999 44,213 -39.08%
NOSH 59,934 60,013 59,989 59,955 60,005 59,999 59,747 0.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -7.44% -16.29% -35.72% -50.30% -51.55% -47.16% -3.58% -
ROE -13.56% -21.85% -32.17% -20.64% -87.48% -48.58% -1.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 63.75 44.27 27.01 13.54 67.88 51.50 33.22 54.24%
EPS -4.74 -7.21 -9.65 -6.81 -34.99 -24.29 -1.19 150.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.30 0.33 0.40 0.50 0.74 -39.21%
Adjusted Per Share Value based on latest NOSH - 59,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.35 4.42 2.69 1.35 6.77 5.14 3.30 54.52%
EPS -0.47 -0.72 -0.96 -0.68 -3.49 -2.42 -0.12 147.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0329 0.0299 0.0329 0.0399 0.0499 0.0735 -39.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.28 0.33 0.26 0.27 0.28 0.39 -
P/RPS 0.45 0.63 1.22 1.92 0.40 0.54 1.17 -47.02%
P/EPS -6.11 -3.88 -3.42 -3.82 -0.77 -1.15 -32.77 -67.26%
EY -16.36 -25.75 -29.24 -26.19 -129.59 -86.75 -3.05 205.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.10 0.79 0.68 0.56 0.53 34.74%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.25 0.30 0.25 0.34 0.26 0.31 0.32 -
P/RPS 0.39 0.68 0.93 2.51 0.38 0.60 0.96 -45.05%
P/EPS -5.27 -4.16 -2.59 -4.99 -0.74 -1.28 -26.89 -66.15%
EY -18.98 -24.03 -38.60 -20.03 -134.58 -78.35 -3.72 195.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.83 1.03 0.65 0.62 0.43 39.57%

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