[MPIRE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 96.22%
YoY- 99.14%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 40,245 39,801 43,544 41,571 36,554 32,285 31,758 17.08%
PBT -5,463 -6,467 -750 -430 -1,250 -1,751 -886 235.88%
Tax 2,031 2,021 503 391 218 254 567 133.92%
NP -3,432 -4,446 -247 -39 -1,032 -1,497 -319 386.64%
-
NP to SH -3,432 -4,446 -247 -39 -1,032 -1,497 -319 386.64%
-
Tax Rate - - - - - - - -
Total Cost 43,677 44,247 43,791 41,610 37,586 33,782 32,077 22.82%
-
Net Worth 48,453 33,338 49,491 35,000 49,079 35,030 46,628 2.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 48,453 33,338 49,491 35,000 49,079 35,030 46,628 2.59%
NOSH 61,333 41,673 36,934 35,000 35,057 35,030 35,058 45.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -8.53% -11.17% -0.57% -0.09% -2.82% -4.64% -1.00% -
ROE -7.08% -13.34% -0.50% -0.11% -2.10% -4.27% -0.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 65.62 95.51 117.90 118.77 104.27 92.16 90.58 -19.32%
EPS -5.60 -10.67 -0.67 -0.11 -2.94 -4.27 -0.91 235.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 1.34 1.00 1.40 1.00 1.33 -29.31%
Adjusted Per Share Value based on latest NOSH - 35,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.69 6.62 7.24 6.91 6.08 5.37 5.28 17.07%
EPS -0.57 -0.74 -0.04 -0.01 -0.17 -0.25 -0.05 405.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0554 0.0823 0.0582 0.0816 0.0582 0.0775 2.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.79 0.82 1.20 0.90 0.96 0.96 1.00 -
P/RPS 1.20 0.86 1.02 0.76 0.92 1.04 1.10 5.96%
P/EPS -14.12 -7.69 -179.44 -807.69 -32.61 -22.46 -109.90 -74.50%
EY -7.08 -13.01 -0.56 -0.12 -3.07 -4.45 -0.91 292.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 0.90 0.90 0.69 0.96 0.75 21.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 -
Price 0.64 0.83 0.85 1.40 0.85 1.04 0.99 -
P/RPS 0.98 0.87 0.72 1.18 0.82 1.13 1.09 -6.84%
P/EPS -11.44 -7.78 -127.10 -1,256.41 -28.87 -24.34 -108.80 -77.69%
EY -8.74 -12.85 -0.79 -0.08 -3.46 -4.11 -0.92 347.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.04 0.63 1.40 0.61 1.04 0.74 6.20%

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