[MPIRE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1700.0%
YoY- -196.99%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 36,202 38,111 40,245 39,801 43,544 41,571 36,554 -0.64%
PBT -5,978 -5,775 -5,463 -6,467 -750 -430 -1,250 183.04%
Tax 1,932 1,859 2,031 2,021 503 391 218 326.55%
NP -4,046 -3,916 -3,432 -4,446 -247 -39 -1,032 148.01%
-
NP to SH -4,046 -3,916 -3,432 -4,446 -247 -39 -1,032 148.01%
-
Tax Rate - - - - - - - -
Total Cost 40,248 42,027 43,677 44,247 43,791 41,610 37,586 4.65%
-
Net Worth 46,800 47,186 48,453 33,338 49,491 35,000 49,079 -3.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 46,800 47,186 48,453 33,338 49,491 35,000 49,079 -3.11%
NOSH 60,000 59,729 61,333 41,673 36,934 35,000 35,057 42.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -11.18% -10.28% -8.53% -11.17% -0.57% -0.09% -2.82% -
ROE -8.65% -8.30% -7.08% -13.34% -0.50% -0.11% -2.10% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.34 63.81 65.62 95.51 117.90 118.77 104.27 -30.48%
EPS -6.74 -6.56 -5.60 -10.67 -0.67 -0.11 -2.94 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.80 1.34 1.00 1.40 -32.21%
Adjusted Per Share Value based on latest NOSH - 41,673
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.04 12.67 13.38 13.23 14.48 13.82 12.15 -0.60%
EPS -1.35 -1.30 -1.14 -1.48 -0.08 -0.01 -0.34 150.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1569 0.1611 0.1108 0.1646 0.1164 0.1632 -3.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.60 0.63 0.79 0.82 1.20 0.90 0.96 -
P/RPS 0.99 0.99 1.20 0.86 1.02 0.76 0.92 4.99%
P/EPS -8.90 -9.61 -14.12 -7.69 -179.44 -807.69 -32.61 -57.82%
EY -11.24 -10.41 -7.08 -13.01 -0.56 -0.12 -3.07 136.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.00 1.03 0.90 0.90 0.69 7.56%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 24/05/04 09/03/04 28/11/03 27/08/03 29/05/03 -
Price 0.60 0.60 0.64 0.83 0.85 1.40 0.85 -
P/RPS 0.99 0.94 0.98 0.87 0.72 1.18 0.82 13.34%
P/EPS -8.90 -9.15 -11.44 -7.78 -127.10 -1,256.41 -28.87 -54.26%
EY -11.24 -10.93 -8.74 -12.85 -0.79 -0.08 -3.46 118.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.81 1.04 0.63 1.40 0.61 16.74%

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