[MPIRE] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 846.67%
YoY- 109.06%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,054 10,543 9,304 11,168 10,840 10,996 8,718 17.13%
PBT -1,212 -541 -208 34 245 175 160 -
Tax -12,651 18 20 250 -215 -72 -63 3318.13%
NP -13,863 -523 -188 284 30 103 97 -
-
NP to SH -13,863 -523 -188 284 30 103 97 -
-
Tax Rate - - - -735.29% 87.76% 41.14% 39.38% -
Total Cost 24,917 11,066 9,492 10,884 10,810 10,893 8,621 102.77%
-
Net Worth 30,006 43,979 44,877 45,000 43,800 44,229 44,256 -22.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 30,006 43,979 44,877 45,000 43,800 44,229 44,256 -22.80%
NOSH 60,012 59,431 60,645 60,000 59,999 60,588 60,625 -0.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -125.41% -4.96% -2.02% 2.54% 0.28% 0.94% 1.11% -
ROE -46.20% -1.19% -0.42% 0.63% 0.07% 0.23% 0.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.42 17.74 15.34 18.61 18.07 18.15 14.38 17.92%
EPS -23.10 -0.88 -0.31 0.47 0.05 0.17 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.74 0.74 0.75 0.73 0.73 0.73 -22.28%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.84 1.75 1.55 1.86 1.80 1.83 1.45 17.19%
EPS -2.30 -0.09 -0.03 0.05 0.00 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0731 0.0746 0.0748 0.0728 0.0735 0.0736 -22.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.39 0.30 0.30 0.41 0.37 0.54 -
P/RPS 1.52 2.20 1.96 1.61 2.27 2.04 3.76 -45.29%
P/EPS -1.21 -44.32 -96.77 63.38 820.00 217.65 337.50 -
EY -82.50 -2.26 -1.03 1.58 0.12 0.46 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.41 0.40 0.56 0.51 0.74 -16.94%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 -
Price 0.31 0.32 0.40 0.35 0.37 0.35 0.39 -
P/RPS 1.68 1.80 2.61 1.88 2.05 1.93 2.71 -27.27%
P/EPS -1.34 -36.36 -129.03 73.94 740.00 205.88 243.75 -
EY -74.52 -2.75 -0.78 1.35 0.14 0.49 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.54 0.47 0.51 0.48 0.53 11.01%

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