[MPIRE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -220.9%
YoY- -105.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 24,745 24,351 27,322 30,477 33,506 37,756 40,169 -27.62%
PBT 104 161 -481 -243 201 1,005 3,261 -89.96%
Tax 0 0 0 0 0 0 0 -
NP 104 161 -481 -243 201 1,005 3,261 -89.96%
-
NP to SH 104 161 -481 -243 201 1,005 3,261 -89.96%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 0.00% -
Total Cost 24,641 24,190 27,803 30,720 33,305 36,751 36,908 -23.63%
-
Net Worth 20,999 20,840 20,649 20,192 20,382 22,171 22,928 -5.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,999 20,840 20,649 20,192 20,382 22,171 22,928 -5.69%
NOSH 59,999 59,545 58,999 57,692 58,235 59,922 60,338 -0.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.42% 0.66% -1.76% -0.80% 0.60% 2.66% 8.12% -
ROE 0.50% 0.77% -2.33% -1.20% 0.99% 4.53% 14.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.24 40.89 46.31 52.83 57.54 63.01 66.57 -27.35%
EPS 0.17 0.27 -0.82 -0.42 0.35 1.68 5.40 -90.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.35 0.35 0.37 0.38 -5.33%
Adjusted Per Share Value based on latest NOSH - 57,692
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.11 4.05 4.54 5.07 5.57 6.28 6.68 -27.68%
EPS 0.02 0.03 -0.08 -0.04 0.03 0.17 0.54 -88.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0346 0.0343 0.0336 0.0339 0.0369 0.0381 -5.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.14 0.14 0.15 0.14 0.14 0.17 -
P/RPS 0.39 0.34 0.30 0.28 0.24 0.22 0.26 31.06%
P/EPS 92.31 51.78 -17.17 -35.61 40.56 8.35 3.15 852.47%
EY 1.08 1.93 -5.82 -2.81 2.47 11.98 31.79 -89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.40 0.43 0.40 0.38 0.45 1.47%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 27/08/09 12/06/09 26/02/09 20/11/08 -
Price 0.13 0.17 0.12 0.11 0.16 0.10 0.14 -
P/RPS 0.32 0.42 0.26 0.21 0.28 0.16 0.21 32.45%
P/EPS 75.00 62.87 -14.72 -26.12 46.36 5.96 2.59 844.92%
EY 1.33 1.59 -6.79 -3.83 2.16 16.77 38.60 -89.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.34 0.31 0.46 0.27 0.37 0.00%

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