[MPIRE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1.88%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,671 37,008 33,578 34,493 36,202 38,111 40,245 0.70%
PBT -2,688 -3,795 -4,409 -4,449 -5,978 -5,775 -5,463 -37.64%
Tax 2,913 3,354 3,423 3,458 1,932 1,859 2,031 27.15%
NP 225 -441 -986 -991 -4,046 -3,916 -3,432 -
-
NP to SH -2,906 -3,572 -4,117 -4,122 -4,046 -3,916 -3,432 -10.48%
-
Tax Rate - - - - - - - -
Total Cost 40,446 37,449 34,564 35,484 40,248 42,027 43,677 -4.99%
-
Net Worth 43,800 44,229 44,256 45,499 46,800 47,186 48,453 -6.50%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 43,800 44,229 44,256 45,499 46,800 47,186 48,453 -6.50%
NOSH 59,999 60,588 60,625 59,090 60,000 59,729 61,333 -1.45%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.55% -1.19% -2.94% -2.87% -11.18% -10.28% -8.53% -
ROE -6.63% -8.08% -9.30% -9.06% -8.65% -8.30% -7.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.79 61.08 55.39 58.37 60.34 63.81 65.62 2.19%
EPS -4.84 -5.90 -6.79 -6.98 -6.74 -6.56 -5.60 -9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.77 0.78 0.79 0.79 -5.12%
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.76 6.15 5.58 5.73 6.02 6.34 6.69 0.69%
EPS -0.48 -0.59 -0.68 -0.69 -0.67 -0.65 -0.57 -10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0735 0.0736 0.0756 0.0778 0.0784 0.0805 -6.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.37 0.54 0.55 0.60 0.63 0.79 -
P/RPS 0.60 0.61 0.97 0.94 0.99 0.99 1.20 -36.97%
P/EPS -8.47 -6.28 -7.95 -7.88 -8.90 -9.61 -14.12 -28.85%
EY -11.81 -15.93 -12.58 -12.68 -11.24 -10.41 -7.08 40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.74 0.71 0.77 0.80 1.00 -32.03%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 24/05/04 -
Price 0.37 0.35 0.39 0.55 0.60 0.60 0.64 -
P/RPS 0.55 0.57 0.70 0.94 0.99 0.94 0.98 -31.93%
P/EPS -7.64 -5.94 -5.74 -7.88 -8.90 -9.15 -11.44 -23.57%
EY -13.09 -16.84 -17.41 -12.68 -11.24 -10.93 -8.74 30.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.53 0.71 0.77 0.76 0.81 -26.51%

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