[MPIRE] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -43.89%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 10,996 8,718 10,117 7,177 7,566 9,633 11,826 -4.73%
PBT 175 160 -3,268 -862 -439 120 -4,797 -
Tax -72 -63 3,263 226 -3 -28 1,737 -
NP 103 97 -5 -636 -442 92 -3,060 -
-
NP to SH 103 97 -3,136 -636 -442 92 -3,060 -
-
Tax Rate 41.14% 39.38% - - - 23.33% - -
Total Cost 10,893 8,621 10,122 7,813 8,008 9,541 14,886 -18.81%
-
Net Worth 44,229 44,256 45,499 46,800 47,186 48,453 33,338 20.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,229 44,256 45,499 46,800 47,186 48,453 33,338 20.75%
NOSH 60,588 60,625 59,090 60,000 59,729 61,333 41,673 28.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.94% 1.11% -0.05% -8.86% -5.84% 0.96% -25.88% -
ROE 0.23% 0.22% -6.89% -1.36% -0.94% 0.19% -9.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.15 14.38 17.12 11.96 12.67 15.71 28.38 -25.79%
EPS 0.17 0.16 -5.23 -1.06 -0.74 0.15 -46.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.77 0.78 0.79 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.66 2.90 3.36 2.39 2.52 3.20 3.93 -4.63%
EPS 0.03 0.03 -1.04 -0.21 -0.15 0.03 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1471 0.1513 0.1556 0.1569 0.1611 0.1108 20.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.54 0.55 0.60 0.63 0.79 0.82 -
P/RPS 2.04 3.76 3.21 5.02 4.97 5.03 2.89 -20.73%
P/EPS 217.65 337.50 -10.36 -56.60 -85.14 526.67 -11.17 -
EY 0.46 0.30 -9.65 -1.77 -1.17 0.19 -8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.74 0.71 0.77 0.80 1.00 1.03 -37.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 24/05/04 09/03/04 -
Price 0.35 0.39 0.55 0.60 0.60 0.64 0.83 -
P/RPS 1.93 2.71 3.21 5.02 4.74 4.07 2.92 -24.14%
P/EPS 205.88 243.75 -10.36 -56.60 -81.08 426.67 -11.30 -
EY 0.49 0.41 -9.65 -1.77 -1.23 0.23 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.71 0.77 0.76 0.81 1.04 -40.30%

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