[MPIRE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.1%
YoY- -9941.03%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,578 34,493 36,202 38,111 40,245 39,801 43,544 -15.89%
PBT -4,409 -4,449 -5,978 -5,775 -5,463 -6,467 -750 225.37%
Tax 3,423 3,458 1,932 1,859 2,031 2,021 503 258.69%
NP -986 -991 -4,046 -3,916 -3,432 -4,446 -247 151.43%
-
NP to SH -4,117 -4,122 -4,046 -3,916 -3,432 -4,446 -247 551.39%
-
Tax Rate - - - - - - - -
Total Cost 34,564 35,484 40,248 42,027 43,677 44,247 43,791 -14.58%
-
Net Worth 44,256 45,499 46,800 47,186 48,453 33,338 49,491 -7.17%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 44,256 45,499 46,800 47,186 48,453 33,338 49,491 -7.17%
NOSH 60,625 59,090 60,000 59,729 61,333 41,673 36,934 39.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.94% -2.87% -11.18% -10.28% -8.53% -11.17% -0.57% -
ROE -9.30% -9.06% -8.65% -8.30% -7.08% -13.34% -0.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.39 58.37 60.34 63.81 65.62 95.51 117.90 -39.53%
EPS -6.79 -6.98 -6.74 -6.56 -5.60 -10.67 -0.67 367.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.78 0.79 0.79 0.80 1.34 -33.27%
Adjusted Per Share Value based on latest NOSH - 59,729
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.58 5.73 6.02 6.34 6.69 6.62 7.24 -15.92%
EPS -0.68 -0.69 -0.67 -0.65 -0.57 -0.74 -0.04 560.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0756 0.0778 0.0784 0.0805 0.0554 0.0823 -7.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.54 0.55 0.60 0.63 0.79 0.82 1.20 -
P/RPS 0.97 0.94 0.99 0.99 1.20 0.86 1.02 -3.29%
P/EPS -7.95 -7.88 -8.90 -9.61 -14.12 -7.69 -179.44 -87.45%
EY -12.58 -12.68 -11.24 -10.41 -7.08 -13.01 -0.56 694.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.77 0.80 1.00 1.03 0.90 -12.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 24/05/04 09/03/04 28/11/03 -
Price 0.39 0.55 0.60 0.60 0.64 0.83 0.85 -
P/RPS 0.70 0.94 0.99 0.94 0.98 0.87 0.72 -1.85%
P/EPS -5.74 -7.88 -8.90 -9.15 -11.44 -7.78 -127.10 -87.29%
EY -17.41 -12.68 -11.24 -10.93 -8.74 -12.85 -0.79 684.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.77 0.76 0.81 1.04 0.63 -10.87%

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