[MPIRE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -369.28%
YoY- 87.36%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,544 41,571 36,554 32,285 31,758 30,225 29,000 31.09%
PBT -750 -430 -1,250 -1,751 -886 -4,897 -8,159 -79.60%
Tax 503 391 218 254 567 357 4,570 -77.00%
NP -247 -39 -1,032 -1,497 -319 -4,540 -3,589 -83.17%
-
NP to SH -247 -39 -1,032 -1,497 -319 -4,540 -8,131 -90.24%
-
Tax Rate - - - - - - - -
Total Cost 43,791 41,610 37,586 33,782 32,077 34,765 32,589 21.74%
-
Net Worth 49,491 35,000 49,079 35,030 46,628 46,827 47,984 2.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 49,491 35,000 49,079 35,030 46,628 46,827 47,984 2.08%
NOSH 36,934 35,000 35,057 35,030 35,058 34,945 35,025 3.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.57% -0.09% -2.82% -4.64% -1.00% -15.02% -12.38% -
ROE -0.50% -0.11% -2.10% -4.27% -0.68% -9.70% -16.95% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.90 118.77 104.27 92.16 90.58 86.49 82.80 26.54%
EPS -0.67 -0.11 -2.94 -4.27 -0.91 -12.99 -23.21 -90.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.40 1.00 1.33 1.34 1.37 -1.46%
Adjusted Per Share Value based on latest NOSH - 35,030
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.24 6.91 6.08 5.37 5.28 5.02 4.82 31.12%
EPS -0.04 -0.01 -0.17 -0.25 -0.05 -0.75 -1.35 -90.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0582 0.0816 0.0582 0.0775 0.0778 0.0798 2.07%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 0.90 0.96 0.96 1.00 1.07 1.08 -
P/RPS 1.02 0.76 0.92 1.04 1.10 1.24 1.30 -14.91%
P/EPS -179.44 -807.69 -32.61 -22.46 -109.90 -8.24 -4.65 1039.40%
EY -0.56 -0.12 -3.07 -4.45 -0.91 -12.14 -21.50 -91.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.69 0.96 0.75 0.80 0.79 9.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 26/02/03 27/11/02 27/08/02 29/05/02 -
Price 0.85 1.40 0.85 1.04 0.99 1.05 1.16 -
P/RPS 0.72 1.18 0.82 1.13 1.09 1.21 1.40 -35.78%
P/EPS -127.10 -1,256.41 -28.87 -24.34 -108.80 -8.08 -5.00 762.83%
EY -0.79 -0.08 -3.46 -4.11 -0.92 -12.37 -20.01 -88.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.40 0.61 1.04 0.74 0.78 0.85 -18.08%

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