[MPIRE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 103.09%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,168 10,840 10,996 8,718 10,117 7,177 7,566 29.54%
PBT 34 245 175 160 -3,268 -862 -439 -
Tax 250 -215 -72 -63 3,263 226 -3 -
NP 284 30 103 97 -5 -636 -442 -
-
NP to SH 284 30 103 97 -3,136 -636 -442 -
-
Tax Rate -735.29% 87.76% 41.14% 39.38% - - - -
Total Cost 10,884 10,810 10,893 8,621 10,122 7,813 8,008 22.63%
-
Net Worth 45,000 43,800 44,229 44,256 45,499 46,800 47,186 -3.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,000 43,800 44,229 44,256 45,499 46,800 47,186 -3.10%
NOSH 60,000 59,999 60,588 60,625 59,090 60,000 59,729 0.30%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.54% 0.28% 0.94% 1.11% -0.05% -8.86% -5.84% -
ROE 0.63% 0.07% 0.23% 0.22% -6.89% -1.36% -0.94% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.61 18.07 18.15 14.38 17.12 11.96 12.67 29.12%
EPS 0.47 0.05 0.17 0.16 -5.23 -1.06 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.73 0.73 0.77 0.78 0.79 -3.39%
Adjusted Per Share Value based on latest NOSH - 60,625
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.86 1.80 1.83 1.45 1.68 1.19 1.26 29.55%
EPS 0.05 0.00 0.02 0.02 -0.52 -0.11 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0728 0.0735 0.0736 0.0756 0.0778 0.0784 -3.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.41 0.37 0.54 0.55 0.60 0.63 -
P/RPS 1.61 2.27 2.04 3.76 3.21 5.02 4.97 -52.73%
P/EPS 63.38 820.00 217.65 337.50 -10.36 -56.60 -85.14 -
EY 1.58 0.12 0.46 0.30 -9.65 -1.77 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.51 0.74 0.71 0.77 0.80 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.35 0.37 0.35 0.39 0.55 0.60 0.60 -
P/RPS 1.88 2.05 1.93 2.71 3.21 5.02 4.74 -45.92%
P/EPS 73.94 740.00 205.88 243.75 -10.36 -56.60 -81.08 -
EY 1.35 0.14 0.49 0.41 -9.65 -1.77 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.53 0.71 0.77 0.76 -27.34%

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