[MPIRE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -533.33%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,111 40,245 39,801 43,544 41,571 36,554 32,285 11.70%
PBT -5,775 -5,463 -6,467 -750 -430 -1,250 -1,751 121.73%
Tax 1,859 2,031 2,021 503 391 218 254 277.41%
NP -3,916 -3,432 -4,446 -247 -39 -1,032 -1,497 89.96%
-
NP to SH -3,916 -3,432 -4,446 -247 -39 -1,032 -1,497 89.96%
-
Tax Rate - - - - - - - -
Total Cost 42,027 43,677 44,247 43,791 41,610 37,586 33,782 15.68%
-
Net Worth 47,186 48,453 33,338 49,491 35,000 49,079 35,030 21.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,186 48,453 33,338 49,491 35,000 49,079 35,030 21.99%
NOSH 59,729 61,333 41,673 36,934 35,000 35,057 35,030 42.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -10.28% -8.53% -11.17% -0.57% -0.09% -2.82% -4.64% -
ROE -8.30% -7.08% -13.34% -0.50% -0.11% -2.10% -4.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.81 65.62 95.51 117.90 118.77 104.27 92.16 -21.75%
EPS -6.56 -5.60 -10.67 -0.67 -0.11 -2.94 -4.27 33.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.80 1.34 1.00 1.40 1.00 -14.55%
Adjusted Per Share Value based on latest NOSH - 36,934
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.34 6.69 6.62 7.24 6.91 6.08 5.37 11.71%
EPS -0.65 -0.57 -0.74 -0.04 -0.01 -0.17 -0.25 89.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0805 0.0554 0.0823 0.0582 0.0816 0.0582 21.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.63 0.79 0.82 1.20 0.90 0.96 0.96 -
P/RPS 0.99 1.20 0.86 1.02 0.76 0.92 1.04 -3.23%
P/EPS -9.61 -14.12 -7.69 -179.44 -807.69 -32.61 -22.46 -43.24%
EY -10.41 -7.08 -13.01 -0.56 -0.12 -3.07 -4.45 76.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.03 0.90 0.90 0.69 0.96 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 26/02/03 -
Price 0.60 0.64 0.83 0.85 1.40 0.85 1.04 -
P/RPS 0.94 0.98 0.87 0.72 1.18 0.82 1.13 -11.55%
P/EPS -9.15 -11.44 -7.78 -127.10 -1,256.41 -28.87 -24.34 -47.94%
EY -10.93 -8.74 -12.85 -0.79 -0.08 -3.46 -4.11 92.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.04 0.63 1.40 0.61 1.04 -18.88%

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