[MPIRE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 206.9%
YoY- 65.84%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 22,865 25,073 25,196 25,084 25,641 25,880 24,745 -5.12%
PBT 241 306 288 267 87 112 104 75.02%
Tax 0 0 0 0 0 0 0 -
NP 241 306 288 267 87 112 104 75.02%
-
NP to SH 241 306 288 267 87 112 104 75.02%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,624 24,767 24,908 24,817 25,554 25,768 24,641 -5.52%
-
Net Worth 20,160 21,388 20,045 21,437 20,343 20,749 20,999 -2.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,160 21,388 20,045 21,437 20,343 20,749 20,999 -2.67%
NOSH 55,999 59,411 57,272 61,250 58,125 59,285 59,999 -4.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.05% 1.22% 1.14% 1.06% 0.34% 0.43% 0.42% -
ROE 1.20% 1.43% 1.44% 1.25% 0.43% 0.54% 0.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.83 42.20 43.99 40.95 44.11 43.65 41.24 -0.66%
EPS 0.43 0.52 0.50 0.44 0.15 0.19 0.17 85.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.35 0.35 0.35 0.35 0.35 1.89%
Adjusted Per Share Value based on latest NOSH - 61,250
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.60 8.34 8.38 8.34 8.53 8.60 8.23 -5.16%
EPS 0.08 0.10 0.10 0.09 0.03 0.04 0.03 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0711 0.0666 0.0713 0.0676 0.069 0.0698 -2.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.12 0.14 0.12 0.12 0.13 0.16 -
P/RPS 0.29 0.28 0.32 0.29 0.27 0.30 0.39 -17.90%
P/EPS 27.88 23.30 27.84 27.53 80.17 68.81 92.31 -54.95%
EY 3.59 4.29 3.59 3.63 1.25 1.45 1.08 122.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.40 0.34 0.34 0.37 0.46 -19.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.14 0.09 0.125 0.12 0.13 0.12 0.13 -
P/RPS 0.34 0.21 0.28 0.29 0.29 0.27 0.32 4.12%
P/EPS 32.53 17.47 24.86 27.53 86.85 63.52 75.00 -42.67%
EY 3.07 5.72 4.02 3.63 1.15 1.57 1.33 74.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.36 0.34 0.37 0.34 0.37 3.56%

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