[MPIRE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1544.76%
YoY- 35794.12%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,726 16,947 11,104 4,969 25,823 17,477 11,310 63.65%
PBT -5,869 -3,174 286 232 -1,260 -646 -127 1178.81%
Tax 970 0 0 0 0 0 0 -
NP -4,899 -3,174 286 232 -1,260 -646 -127 1034.08%
-
NP to SH 13,073 14,798 18,258 18,204 -1,260 -646 -127 -
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 28,625 20,121 10,818 4,737 27,083 18,123 11,437 84.03%
-
Net Worth 32,536 34,199 37,799 37,799 19,800 20,400 20,999 33.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 32,536 34,199 37,799 37,799 19,800 20,400 20,999 33.79%
NOSH 66,000 60,000 60,000 60,000 60,000 60,000 60,000 6.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -20.65% -18.73% 2.58% 4.67% -4.88% -3.70% -1.12% -
ROE 40.18% 43.27% 48.30% 48.16% -6.36% -3.17% -0.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.19 28.25 18.51 8.28 43.04 29.13 18.85 57.11%
EPS -8.13 24.66 30.43 30.34 -2.10 -1.08 -0.21 1036.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.57 0.63 0.63 0.33 0.34 0.35 28.44%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.89 5.63 3.69 1.65 8.59 5.81 3.76 63.68%
EPS 4.35 4.92 6.07 6.05 -0.42 -0.21 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1137 0.1257 0.1257 0.0658 0.0678 0.0698 33.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.255 0.27 0.19 0.14 0.18 0.13 -
P/RPS 0.56 0.90 1.46 2.29 0.33 0.62 0.69 -12.95%
P/EPS 1.02 1.03 0.89 0.63 -6.67 -16.72 -61.42 -
EY 97.58 96.72 112.70 159.68 -15.00 -5.98 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.43 0.30 0.42 0.53 0.37 7.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 30/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.21 0.225 0.255 0.195 0.16 0.165 0.115 -
P/RPS 0.56 0.80 1.38 2.35 0.37 0.57 0.61 -5.52%
P/EPS 1.02 0.91 0.84 0.64 -7.62 -15.33 -54.33 -
EY 97.58 109.61 119.33 155.59 -13.13 -6.53 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.40 0.31 0.48 0.49 0.33 15.52%

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