[MPIRE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.24%
YoY- 8.78%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 42,308 41,722 40,671 37,008 33,578 34,493 36,202 10.96%
PBT 246 614 -2,688 -3,795 -4,409 -4,449 -5,978 -
Tax -17 -100 2,913 3,354 3,423 3,458 1,932 -
NP 229 514 225 -441 -986 -991 -4,046 -
-
NP to SH 229 514 -2,906 -3,572 -4,117 -4,122 -4,046 -
-
Tax Rate 6.91% 16.29% - - - - - -
Total Cost 42,079 41,208 40,446 37,449 34,564 35,484 40,248 3.01%
-
Net Worth 44,877 45,000 43,800 44,229 44,256 45,499 46,800 -2.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 44,877 45,000 43,800 44,229 44,256 45,499 46,800 -2.76%
NOSH 60,645 60,000 59,999 60,588 60,625 59,090 60,000 0.71%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.54% 1.23% 0.55% -1.19% -2.94% -2.87% -11.18% -
ROE 0.51% 1.14% -6.63% -8.08% -9.30% -9.06% -8.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.76 69.54 67.79 61.08 55.39 58.37 60.34 10.16%
EPS 0.38 0.86 -4.84 -5.90 -6.79 -6.98 -6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.73 0.73 0.77 0.78 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,588
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.03 6.94 6.76 6.15 5.58 5.73 6.02 10.90%
EPS 0.04 0.09 -0.48 -0.59 -0.68 -0.69 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0748 0.0728 0.0735 0.0736 0.0756 0.0778 -2.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.30 0.30 0.41 0.37 0.54 0.55 0.60 -
P/RPS 0.43 0.43 0.60 0.61 0.97 0.94 0.99 -42.67%
P/EPS 79.45 35.02 -8.47 -6.28 -7.95 -7.88 -8.90 -
EY 1.26 2.86 -11.81 -15.93 -12.58 -12.68 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.56 0.51 0.74 0.71 0.77 -34.33%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 29/11/04 -
Price 0.40 0.35 0.37 0.35 0.39 0.55 0.60 -
P/RPS 0.57 0.50 0.55 0.57 0.70 0.94 0.99 -30.81%
P/EPS 105.93 40.86 -7.64 -5.94 -5.74 -7.88 -8.90 -
EY 0.94 2.45 -13.09 -16.84 -17.41 -12.68 -11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.51 0.48 0.53 0.71 0.77 -21.08%

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