[MPIRE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -55.45%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 40,733 42,069 41,855 42,308 41,722 40,671 37,008 6.58%
PBT -5,621 -1,927 -470 246 614 -2,688 -3,795 29.84%
Tax -15,375 -12,363 73 -17 -100 2,913 3,354 -
NP -20,996 -14,290 -397 229 514 225 -441 1204.39%
-
NP to SH -20,996 -14,290 -397 229 514 -2,906 -3,572 224.65%
-
Tax Rate - - - 6.91% 16.29% - - -
Total Cost 61,729 56,359 42,252 42,079 41,208 40,446 37,449 39.41%
-
Net Worth 24,007 30,006 43,979 44,877 45,000 43,800 44,229 -33.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 24,007 30,006 43,979 44,877 45,000 43,800 44,229 -33.38%
NOSH 60,018 60,012 59,431 60,645 60,000 59,999 60,588 -0.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -51.55% -33.97% -0.95% 0.54% 1.23% 0.55% -1.19% -
ROE -87.46% -47.62% -0.90% 0.51% 1.14% -6.63% -8.08% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.87 70.10 70.43 69.76 69.54 67.79 61.08 7.25%
EPS -34.98 -23.81 -0.67 0.38 0.86 -4.84 -5.90 226.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.50 0.74 0.74 0.75 0.73 0.73 -32.96%
Adjusted Per Share Value based on latest NOSH - 60,645
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.77 6.99 6.96 7.03 6.94 6.76 6.15 6.59%
EPS -3.49 -2.38 -0.07 0.04 0.09 -0.48 -0.59 226.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0499 0.0731 0.0746 0.0748 0.0728 0.0735 -33.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.28 0.39 0.30 0.30 0.41 0.37 -
P/RPS 0.40 0.40 0.55 0.43 0.43 0.60 0.61 -24.46%
P/EPS -0.77 -1.18 -58.38 79.45 35.02 -8.47 -6.28 -75.22%
EY -129.56 -85.04 -1.71 1.26 2.86 -11.81 -15.93 302.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.41 0.40 0.56 0.51 21.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.26 0.31 0.32 0.40 0.35 0.37 0.35 -
P/RPS 0.38 0.44 0.45 0.57 0.50 0.55 0.57 -23.62%
P/EPS -0.74 -1.30 -47.90 105.93 40.86 -7.64 -5.94 -74.96%
EY -134.55 -76.81 -2.09 0.94 2.45 -13.09 -16.84 298.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.43 0.54 0.47 0.51 0.48 22.33%

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