[MPIRE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.78%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 40,317 39,605 38,211 36,399 37,091 39,547 40,733 -0.68%
PBT 4,367 2,142 -2,844 -7,987 -10,661 -9,496 -5,621 -
Tax 0 0 0 -2,762 -15,413 -15,395 -15,375 -
NP 4,367 2,142 -2,844 -10,749 -26,074 -24,891 -20,996 -
-
NP to SH 4,367 2,142 -2,844 -10,749 -26,074 -24,891 -20,996 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 35,950 37,463 41,055 47,148 63,165 64,438 61,729 -30.28%
-
Net Worth 22,072 22,126 20,973 19,772 18,021 19,785 24,007 -5.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,072 22,126 20,973 19,772 18,021 19,785 24,007 -5.45%
NOSH 59,655 59,801 59,923 59,918 60,070 59,955 60,018 -0.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.83% 5.41% -7.44% -29.53% -70.30% -62.94% -51.55% -
ROE 19.78% 9.68% -13.56% -54.36% -144.69% -125.80% -87.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.58 66.23 63.77 60.75 61.75 65.96 67.87 -0.28%
EPS 7.32 3.58 -4.75 -17.94 -43.41 -41.52 -34.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.35 0.33 0.30 0.33 0.40 -5.06%
Adjusted Per Share Value based on latest NOSH - 59,918
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.70 6.58 6.35 6.05 6.17 6.57 6.77 -0.69%
EPS 0.73 0.36 -0.47 -1.79 -4.33 -4.14 -3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0368 0.0349 0.0329 0.03 0.0329 0.0399 -5.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.22 0.29 0.28 0.33 0.26 0.27 -
P/RPS 0.37 0.33 0.45 0.46 0.53 0.39 0.40 -5.06%
P/EPS 3.42 6.14 -6.11 -1.56 -0.76 -0.63 -0.77 -
EY 29.28 16.28 -16.37 -64.07 -131.53 -159.67 -129.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.83 0.85 1.10 0.79 0.68 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/04/08 27/02/08 28/11/07 28/08/07 31/05/07 28/02/07 -
Price 0.22 0.22 0.25 0.30 0.25 0.34 0.26 -
P/RPS 0.33 0.33 0.39 0.49 0.40 0.52 0.38 -8.98%
P/EPS 3.01 6.14 -5.27 -1.67 -0.58 -0.82 -0.74 -
EY 33.27 16.28 -18.98 -59.80 -173.62 -122.10 -134.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.71 0.91 0.83 1.03 0.65 -6.25%

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