[MPIRE] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -105.87%
YoY- -727.88%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 17,889 21,519 24,347 26,075 29,229 36,484 45,113 -45.99%
PBT -3,623 -4,439 -4,115 -3,833 -1,937 -400 343 -
Tax 168 185 185 185 165 148 148 8.80%
NP -3,455 -4,254 -3,930 -3,648 -1,772 -252 491 -
-
NP to SH -3,455 -4,254 -3,930 -3,648 -1,772 -252 479 -
-
Tax Rate - - - - - - -43.15% -
Total Cost 21,344 25,773 28,277 29,723 31,001 36,736 44,622 -38.81%
-
Net Worth 25,739 25,739 27,059 27,059 29,039 30,360 31,019 -11.68%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 25,739 25,739 27,059 27,059 29,039 30,360 31,019 -11.68%
NOSH 66,000 66,000 66,000 66,000 66,000 66,000 66,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -19.31% -19.77% -16.14% -13.99% -6.06% -0.69% 1.09% -
ROE -13.42% -16.53% -14.52% -13.48% -6.10% -0.83% 1.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.10 32.60 36.89 39.51 44.29 55.28 68.35 -45.99%
EPS -5.23 -6.45 -5.95 -5.53 -2.68 -0.38 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.41 0.41 0.44 0.46 0.47 -11.68%
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.97 3.58 4.05 4.33 4.86 6.07 7.50 -46.04%
EPS -0.57 -0.71 -0.65 -0.61 -0.29 -0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0428 0.045 0.045 0.0483 0.0505 0.0516 -11.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.31 0.265 0.28 0.27 0.315 0.335 0.28 -
P/RPS 1.14 0.81 0.76 0.68 0.71 0.61 0.41 97.61%
P/EPS -5.92 -4.11 -4.70 -4.88 -11.73 -87.74 38.58 -
EY -16.89 -24.32 -21.27 -20.47 -8.52 -1.14 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.68 0.66 0.72 0.73 0.60 20.10%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 28/05/18 28/02/18 30/11/17 25/08/17 17/05/17 -
Price 0.29 0.225 0.27 0.31 0.31 0.32 0.335 -
P/RPS 1.07 0.69 0.73 0.78 0.70 0.58 0.49 68.23%
P/EPS -5.54 -3.49 -4.53 -5.61 -11.55 -83.81 46.16 -
EY -18.05 -28.65 -22.05 -17.83 -8.66 -1.19 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.66 0.76 0.70 0.70 0.71 2.79%

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