[MPIRE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.17%
YoY- 1296.96%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,818 22,787 23,750 25,293 25,617 25,630 25,823 -10.65%
PBT -11,674 -8,411 -6,198 -3,788 -847 -977 -1,260 342.93%
Tax 970 970 970 0 0 0 0 -
NP -10,704 -7,441 -5,228 -3,788 -847 -977 -1,260 317.97%
-
NP to SH -10,704 -7,441 12,744 14,184 17,125 16,995 -1,260 317.97%
-
Tax Rate - - - - - - - -
Total Cost 32,522 30,228 28,978 29,081 26,464 26,607 27,083 13.01%
-
Net Worth 28,380 31,679 32,536 34,199 37,799 37,799 19,800 27.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 28,380 31,679 32,536 34,199 37,799 37,799 19,800 27.20%
NOSH 66,000 66,000 66,000 60,000 60,000 60,000 60,000 6.57%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -49.06% -32.65% -22.01% -14.98% -3.31% -3.81% -4.88% -
ROE -37.72% -23.49% 39.17% 41.47% 45.30% 44.96% -6.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.06 34.53 37.23 42.16 42.70 42.72 43.04 -16.16%
EPS -16.22 -11.27 19.98 23.64 28.54 28.33 -2.10 292.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.48 0.51 0.57 0.63 0.63 0.33 19.35%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.25 7.58 7.90 8.41 8.52 8.52 8.59 -10.71%
EPS -3.56 -2.47 4.24 4.72 5.69 5.65 -0.42 317.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.1053 0.1082 0.1137 0.1257 0.1257 0.0658 27.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.18 0.20 0.21 0.255 0.27 0.19 0.14 -
P/RPS 0.54 0.58 0.56 0.60 0.63 0.44 0.33 38.98%
P/EPS -1.11 -1.77 1.05 1.08 0.95 0.67 -6.67 -69.84%
EY -90.10 -56.37 95.12 92.71 105.71 149.08 -15.00 231.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.45 0.43 0.30 0.42 0.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 30/05/14 27/02/14 -
Price 0.15 0.20 0.21 0.225 0.255 0.195 0.16 -
P/RPS 0.45 0.58 0.56 0.53 0.60 0.46 0.37 13.98%
P/EPS -0.92 -1.77 1.05 0.95 0.89 0.69 -7.62 -75.66%
EY -108.12 -56.37 95.12 105.07 111.93 145.26 -13.13 309.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.41 0.39 0.40 0.31 0.48 -19.03%

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