[MPIRE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -21.24%
YoY- 177.01%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,707 22,061 22,018 22,865 25,073 25,196 25,084 -12.01%
PBT 17 87 97 241 306 288 267 -84.08%
Tax 0 0 0 0 0 0 0 -
NP 17 87 97 241 306 288 267 -84.08%
-
NP to SH 17 87 97 241 306 288 267 -84.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,690 21,974 21,921 22,624 24,767 24,908 24,817 -11.42%
-
Net Worth 21,600 21,600 22,153 20,160 21,388 20,045 21,437 0.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,600 21,600 22,153 20,160 21,388 20,045 21,437 0.50%
NOSH 60,000 60,000 61,538 55,999 59,411 57,272 61,250 -1.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.08% 0.39% 0.44% 1.05% 1.22% 1.14% 1.06% -
ROE 0.08% 0.40% 0.44% 1.20% 1.43% 1.44% 1.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.51 36.77 35.78 40.83 42.20 43.99 40.95 -10.78%
EPS 0.03 0.15 0.16 0.43 0.52 0.50 0.44 -83.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.36 0.36 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 55,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.88 7.33 7.32 7.60 8.34 8.38 8.34 -12.05%
EPS 0.01 0.03 0.03 0.08 0.10 0.10 0.09 -76.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0718 0.0737 0.067 0.0711 0.0666 0.0713 0.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.18 0.12 0.12 0.14 0.12 -
P/RPS 0.41 0.46 0.50 0.29 0.28 0.32 0.29 25.99%
P/EPS 494.12 117.24 114.20 27.88 23.30 27.84 27.53 586.72%
EY 0.20 0.85 0.88 3.59 4.29 3.59 3.63 -85.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.50 0.33 0.33 0.40 0.34 9.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.19 0.15 0.18 0.14 0.09 0.125 0.12 -
P/RPS 0.55 0.41 0.50 0.34 0.21 0.28 0.29 53.27%
P/EPS 670.59 103.45 114.20 32.53 17.47 24.86 27.53 741.93%
EY 0.15 0.97 0.88 3.07 5.72 4.02 3.63 -88.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.50 0.39 0.25 0.36 0.34 34.47%

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