[MPIRE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -152.94%
YoY- -103.73%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 25,538 24,818 25,467 23,752 20,707 22,061 22,018 10.40%
PBT -664 -557 -453 -9 17 87 97 -
Tax 0 0 0 0 0 0 0 -
NP -664 -557 -453 -9 17 87 97 -
-
NP to SH -664 -557 -453 -9 17 87 97 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 26,202 25,375 25,920 23,761 20,690 21,974 21,921 12.64%
-
Net Worth 20,999 20,999 20,999 0 21,600 21,600 22,153 -3.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,999 20,999 20,999 0 21,600 21,600 22,153 -3.50%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 61,538 -1.67%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.60% -2.24% -1.78% -0.04% 0.08% 0.39% 0.44% -
ROE -3.16% -2.65% -2.16% 0.00% 0.08% 0.40% 0.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.56 41.36 42.45 39.59 34.51 36.77 35.78 12.27%
EPS -1.11 -0.93 -0.76 -0.02 0.03 0.15 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.00 0.36 0.36 0.36 -1.86%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.49 8.25 8.47 7.90 6.88 7.33 7.32 10.40%
EPS -0.22 -0.19 -0.15 0.00 0.01 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0698 0.0698 0.00 0.0718 0.0718 0.0737 -3.56%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.13 0.115 0.16 0.17 0.14 0.17 0.18 -
P/RPS 0.31 0.28 0.38 0.43 0.41 0.46 0.50 -27.31%
P/EPS -11.75 -12.39 -21.19 -1,133.33 494.12 117.24 114.20 -
EY -8.51 -8.07 -4.72 -0.09 0.20 0.85 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.46 0.00 0.39 0.47 0.50 -18.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 28/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.115 0.18 0.165 0.17 0.19 0.15 0.18 -
P/RPS 0.27 0.44 0.39 0.43 0.55 0.41 0.50 -33.71%
P/EPS -10.39 -19.39 -21.85 -1,133.33 670.59 103.45 114.20 -
EY -9.62 -5.16 -4.58 -0.09 0.15 0.97 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.47 0.00 0.53 0.42 0.50 -24.21%

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