[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.62%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,993 19,381 12,561 5,656 24,140 18,091 11,032 72.23%
PBT 256 218 125 42 148 292 174 29.26%
Tax 31 0 0 0 0 0 0 -
NP 287 218 125 42 148 292 174 39.47%
-
NP to SH 287 218 125 42 148 292 174 39.47%
-
Tax Rate -12.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,706 19,163 12,436 5,614 23,992 17,799 10,858 72.73%
-
Net Worth 20,766 21,194 20,833 20,999 20,870 20,857 20,999 -0.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 20,766 21,194 20,833 20,999 20,870 20,857 20,999 -0.73%
NOSH 59,333 60,555 59,523 59,999 59,629 59,591 60,000 -0.74%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.15% 1.12% 1.00% 0.74% 0.61% 1.61% 1.58% -
ROE 1.38% 1.03% 0.60% 0.20% 0.71% 1.40% 0.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.12 32.01 21.10 9.43 40.48 30.36 18.39 73.49%
EPS 0.48 0.36 0.21 0.07 0.25 0.49 0.29 39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.31 6.44 4.18 1.88 8.03 6.01 3.67 72.17%
EPS 0.10 0.07 0.04 0.01 0.05 0.10 0.06 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0705 0.0693 0.0698 0.0694 0.0693 0.0698 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.12 0.13 0.16 0.14 0.14 0.15 -
P/RPS 0.28 0.37 0.62 1.70 0.35 0.46 0.82 -51.05%
P/EPS 24.81 33.33 61.90 228.57 56.41 28.57 51.72 -38.63%
EY 4.03 3.00 1.62 0.44 1.77 3.50 1.93 63.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.37 0.46 0.40 0.40 0.43 -14.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.12 0.13 0.12 0.13 0.17 0.12 0.11 -
P/RPS 0.28 0.41 0.57 1.38 0.42 0.40 0.60 -39.75%
P/EPS 24.81 36.11 57.14 185.71 68.49 24.49 37.93 -24.58%
EY 4.03 2.77 1.75 0.54 1.46 4.08 2.64 32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.34 0.37 0.49 0.34 0.31 6.33%

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