[MPIRE] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -178.19%
YoY- -607.77%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,118 9,832 11,054 10,543 9,304 11,168 10,840 -17.54%
PBT -4,083 -3,660 -1,212 -541 -208 34 245 -
Tax 0 -2,762 -12,651 18 20 250 -215 -
NP -4,083 -6,422 -13,863 -523 -188 284 30 -
-
NP to SH -4,083 -6,422 -13,863 -523 -188 284 30 -
-
Tax Rate - - - - - -735.29% 87.76% -
Total Cost 12,201 16,254 24,917 11,066 9,492 10,884 10,810 8.41%
-
Net Worth 19,785 24,007 30,006 43,979 44,877 45,000 43,800 -41.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,785 24,007 30,006 43,979 44,877 45,000 43,800 -41.15%
NOSH 59,955 60,018 60,012 59,431 60,645 60,000 59,999 -0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -50.30% -65.32% -125.41% -4.96% -2.02% 2.54% 0.28% -
ROE -20.64% -26.75% -46.20% -1.19% -0.42% 0.63% 0.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.54 16.38 18.42 17.74 15.34 18.61 18.07 -17.51%
EPS -6.81 -10.70 -23.10 -0.88 -0.31 0.47 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.40 0.50 0.74 0.74 0.75 0.73 -41.12%
Adjusted Per Share Value based on latest NOSH - 59,431
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.35 1.63 1.84 1.75 1.55 1.86 1.80 -17.46%
EPS -0.68 -1.07 -2.30 -0.09 -0.03 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0399 0.0499 0.0731 0.0746 0.0748 0.0728 -41.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.27 0.28 0.39 0.30 0.30 0.41 -
P/RPS 1.92 1.65 1.52 2.20 1.96 1.61 2.27 -10.57%
P/EPS -3.82 -2.52 -1.21 -44.32 -96.77 63.38 820.00 -
EY -26.19 -39.63 -82.50 -2.26 -1.03 1.58 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.56 0.53 0.41 0.40 0.56 25.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 -
Price 0.34 0.26 0.31 0.32 0.40 0.35 0.37 -
P/RPS 2.51 1.59 1.68 1.80 2.61 1.88 2.05 14.46%
P/EPS -4.99 -2.43 -1.34 -36.36 -129.03 73.94 740.00 -
EY -20.03 -41.15 -74.52 -2.75 -0.78 1.35 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.65 0.62 0.43 0.54 0.47 0.51 59.84%

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