[MPIRE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -69.18%
YoY- 135.34%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 27,322 30,477 33,506 37,756 40,169 40,317 39,605 -21.90%
PBT -481 -243 201 1,005 3,261 4,367 2,142 -
Tax 0 0 0 0 0 0 0 -
NP -481 -243 201 1,005 3,261 4,367 2,142 -
-
NP to SH -481 -243 201 1,005 3,261 4,367 2,142 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 27,803 30,720 33,305 36,751 36,908 35,950 37,463 -18.01%
-
Net Worth 20,649 20,192 20,382 22,171 22,928 22,072 22,126 -4.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,649 20,192 20,382 22,171 22,928 22,072 22,126 -4.49%
NOSH 58,999 57,692 58,235 59,922 60,338 59,655 59,801 -0.89%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.76% -0.80% 0.60% 2.66% 8.12% 10.83% 5.41% -
ROE -2.33% -1.20% 0.99% 4.53% 14.22% 19.78% 9.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.31 52.83 57.54 63.01 66.57 67.58 66.23 -21.20%
EPS -0.82 -0.42 0.35 1.68 5.40 7.32 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.37 0.38 0.37 0.37 -3.63%
Adjusted Per Share Value based on latest NOSH - 59,922
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.08 10.13 11.14 12.55 13.36 13.40 13.17 -21.93%
EPS -0.16 -0.08 0.07 0.33 1.08 1.45 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0671 0.0678 0.0737 0.0762 0.0734 0.0736 -4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.15 0.14 0.14 0.17 0.25 0.22 -
P/RPS 0.30 0.28 0.24 0.22 0.26 0.37 0.33 -6.15%
P/EPS -17.17 -35.61 40.56 8.35 3.15 3.42 6.14 -
EY -5.82 -2.81 2.47 11.98 31.79 29.28 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.40 0.38 0.45 0.68 0.59 -22.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 12/06/09 26/02/09 20/11/08 28/08/08 29/04/08 -
Price 0.12 0.11 0.16 0.10 0.14 0.22 0.22 -
P/RPS 0.26 0.21 0.28 0.16 0.21 0.33 0.33 -14.68%
P/EPS -14.72 -26.12 46.36 5.96 2.59 3.01 6.14 -
EY -6.79 -3.83 2.16 16.77 38.60 33.27 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.46 0.27 0.37 0.59 0.59 -30.72%

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