[MPIRE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -85.27%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,467 22,018 24,993 24,140 37,756 38,211 40,733 -7.52%
PBT -453 97 256 148 1,005 -2,844 -18,234 -45.95%
Tax 0 16 31 0 0 0 -2,762 -
NP -453 113 287 148 1,005 -2,844 -20,996 -47.20%
-
NP to SH -453 113 287 148 1,005 -2,844 -20,996 -47.20%
-
Tax Rate - -16.49% -12.11% 0.00% 0.00% - - -
Total Cost 25,920 21,905 24,706 23,992 36,751 41,055 61,729 -13.45%
-
Net Worth 20,999 21,221 20,766 20,870 22,133 20,977 24,002 -2.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,999 21,221 20,766 20,870 22,133 20,977 24,002 -2.20%
NOSH 60,000 58,947 59,333 59,629 59,821 59,934 60,005 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.78% 0.51% 1.15% 0.61% 2.66% -7.44% -51.55% -
ROE -2.16% 0.53% 1.38% 0.71% 4.54% -13.56% -87.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.45 37.35 42.12 40.48 63.11 63.75 67.88 -7.51%
EPS -0.76 0.19 0.48 0.25 1.68 -4.74 -34.99 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.35 0.35 0.37 0.35 0.40 -2.19%
Adjusted Per Share Value based on latest NOSH - 59,545
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.47 7.32 8.31 8.03 12.55 12.70 13.54 -7.51%
EPS -0.15 0.04 0.10 0.05 0.33 -0.95 -6.98 -47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0706 0.069 0.0694 0.0736 0.0697 0.0798 -2.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.18 0.12 0.14 0.14 0.29 0.27 -
P/RPS 0.38 0.48 0.28 0.35 0.22 0.45 0.40 -0.85%
P/EPS -21.19 93.90 24.81 56.41 8.33 -6.11 -0.77 73.66%
EY -4.72 1.06 4.03 1.77 12.00 -16.36 -129.59 -42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.34 0.40 0.38 0.83 0.68 -6.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.165 0.18 0.12 0.17 0.10 0.25 0.26 -
P/RPS 0.39 0.48 0.28 0.42 0.16 0.39 0.38 0.43%
P/EPS -21.85 93.90 24.81 68.49 5.95 -5.27 -0.74 75.71%
EY -4.58 1.06 4.03 1.46 16.80 -18.98 -134.58 -43.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.34 0.49 0.27 0.71 0.65 -5.25%

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