[MPIRE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -46.93%
YoY- -4184.82%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,399 37,091 39,547 40,733 42,069 41,855 42,308 -9.53%
PBT -7,987 -10,661 -9,496 -5,621 -1,927 -470 246 -
Tax -2,762 -15,413 -15,395 -15,375 -12,363 73 -17 2868.28%
NP -10,749 -26,074 -24,891 -20,996 -14,290 -397 229 -
-
NP to SH -10,749 -26,074 -24,891 -20,996 -14,290 -397 229 -
-
Tax Rate - - - - - - 6.91% -
Total Cost 47,148 63,165 64,438 61,729 56,359 42,252 42,079 7.87%
-
Net Worth 19,772 18,021 19,785 24,007 30,006 43,979 44,877 -42.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,772 18,021 19,785 24,007 30,006 43,979 44,877 -42.07%
NOSH 59,918 60,070 59,955 60,018 60,012 59,431 60,645 -0.80%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -29.53% -70.30% -62.94% -51.55% -33.97% -0.95% 0.54% -
ROE -54.36% -144.69% -125.80% -87.46% -47.62% -0.90% 0.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.75 61.75 65.96 67.87 70.10 70.43 69.76 -8.79%
EPS -17.94 -43.41 -41.52 -34.98 -23.81 -0.67 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.30 0.33 0.40 0.50 0.74 0.74 -41.60%
Adjusted Per Share Value based on latest NOSH - 60,018
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.05 6.17 6.57 6.77 6.99 6.96 7.03 -9.51%
EPS -1.79 -4.33 -4.14 -3.49 -2.38 -0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.03 0.0329 0.0399 0.0499 0.0731 0.0746 -42.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.33 0.26 0.27 0.28 0.39 0.30 -
P/RPS 0.46 0.53 0.39 0.40 0.40 0.55 0.43 4.59%
P/EPS -1.56 -0.76 -0.63 -0.77 -1.18 -58.38 79.45 -
EY -64.07 -131.53 -159.67 -129.56 -85.04 -1.71 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 0.79 0.68 0.56 0.53 0.41 62.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.30 0.25 0.34 0.26 0.31 0.32 0.40 -
P/RPS 0.49 0.40 0.52 0.38 0.44 0.45 0.57 -9.58%
P/EPS -1.67 -0.58 -0.82 -0.74 -1.30 -47.90 105.93 -
EY -59.80 -173.62 -122.10 -134.55 -76.81 -2.09 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 1.03 0.65 0.62 0.43 0.54 41.56%

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