[MPIRE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 92.97%
YoY- 97.51%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,571 36,554 32,285 31,758 30,225 29,000 28,896 27.52%
PBT -430 -1,250 -1,751 -886 -4,897 -8,159 -11,793 -89.07%
Tax 391 218 254 567 357 4,570 9,591 -88.22%
NP -39 -1,032 -1,497 -319 -4,540 -3,589 -2,202 -93.25%
-
NP to SH -39 -1,032 -1,497 -319 -4,540 -8,131 -11,839 -97.80%
-
Tax Rate - - - - - - - -
Total Cost 41,610 37,586 33,782 32,077 34,765 32,589 31,098 21.49%
-
Net Worth 35,000 49,079 35,030 46,628 46,827 47,984 49,371 -20.54%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 35,000 49,079 35,030 46,628 46,827 47,984 49,371 -20.54%
NOSH 35,000 35,057 35,030 35,058 34,945 35,025 35,015 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.09% -2.82% -4.64% -1.00% -15.02% -12.38% -7.62% -
ROE -0.11% -2.10% -4.27% -0.68% -9.70% -16.95% -23.98% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 118.77 104.27 92.16 90.58 86.49 82.80 82.52 27.56%
EPS -0.11 -2.94 -4.27 -0.91 -12.99 -23.21 -33.81 -97.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.00 1.33 1.34 1.37 1.41 -20.52%
Adjusted Per Share Value based on latest NOSH - 35,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.82 12.15 10.73 10.56 10.05 9.64 9.61 27.49%
EPS -0.01 -0.34 -0.50 -0.11 -1.51 -2.70 -3.94 -98.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1632 0.1165 0.155 0.1557 0.1595 0.1642 -20.54%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 0.96 0.96 1.00 1.07 1.08 1.26 -
P/RPS 0.76 0.92 1.04 1.10 1.24 1.30 1.53 -37.35%
P/EPS -807.69 -32.61 -22.46 -109.90 -8.24 -4.65 -3.73 3541.67%
EY -0.12 -3.07 -4.45 -0.91 -12.14 -21.50 -26.83 -97.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.69 0.96 0.75 0.80 0.79 0.89 0.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 29/05/02 27/02/02 -
Price 1.40 0.85 1.04 0.99 1.05 1.16 1.05 -
P/RPS 1.18 0.82 1.13 1.09 1.21 1.40 1.27 -4.79%
P/EPS -1,256.41 -28.87 -24.34 -108.80 -8.08 -5.00 -3.11 5425.27%
EY -0.08 -3.46 -4.11 -0.92 -12.37 -20.01 -32.20 -98.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.61 1.04 0.74 0.78 0.85 0.74 53.14%

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