[MPIRE] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -158.39%
YoY- -143.78%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 26,998 24,998 21,818 22,787 23,750 25,293 25,617 3.55%
PBT -5,659 -9,050 -11,674 -8,411 -6,198 -3,788 -847 253.51%
Tax 172 970 970 970 970 0 0 -
NP -5,487 -8,080 -10,704 -7,441 -5,228 -3,788 -847 246.32%
-
NP to SH -4,966 -8,080 -10,704 -7,441 12,744 14,184 17,125 -
-
Tax Rate - - - - - - - -
Total Cost 32,485 33,078 32,522 30,228 28,978 29,081 26,464 14.60%
-
Net Worth 28,380 27,647 28,380 31,679 32,536 34,199 37,799 -17.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 28,380 27,647 28,380 31,679 32,536 34,199 37,799 -17.34%
NOSH 66,000 66,000 66,000 66,000 66,000 60,000 60,000 6.54%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -20.32% -32.32% -49.06% -32.65% -22.01% -14.98% -3.31% -
ROE -17.50% -29.23% -37.72% -23.49% 39.17% 41.47% 45.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.91 37.98 33.06 34.53 37.23 42.16 42.70 -2.80%
EPS -7.52 -12.27 -16.22 -11.27 19.98 23.64 28.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.43 0.48 0.51 0.57 0.63 -22.42%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.98 8.31 7.25 7.58 7.90 8.41 8.52 3.55%
EPS -1.65 -2.69 -3.56 -2.47 4.24 4.72 5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0919 0.0944 0.1053 0.1082 0.1137 0.1257 -17.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.17 0.14 0.18 0.20 0.21 0.255 0.27 -
P/RPS 0.42 0.37 0.54 0.58 0.56 0.60 0.63 -23.62%
P/EPS -2.26 -1.14 -1.11 -1.77 1.05 1.08 0.95 -
EY -44.26 -87.68 -90.10 -56.37 95.12 92.71 105.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.42 0.42 0.41 0.45 0.43 -4.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 01/12/15 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.175 0.19 0.15 0.20 0.21 0.225 0.255 -
P/RPS 0.43 0.50 0.45 0.58 0.56 0.53 0.60 -19.86%
P/EPS -2.33 -1.55 -0.92 -1.77 1.05 0.95 0.89 -
EY -43.00 -64.60 -108.12 -56.37 95.12 105.07 111.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.35 0.42 0.41 0.39 0.40 1.65%

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