[MPIRE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -500.88%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,998 23,726 25,823 25,467 22,018 24,993 24,140 1.88%
PBT -5,669 -5,869 -1,260 -453 97 256 148 -
Tax 172 970 0 0 16 31 0 -
NP -5,497 -4,899 -1,260 -453 113 287 148 -
-
NP to SH -4,976 13,073 -1,260 -453 113 287 148 -
-
Tax Rate - - - - -16.49% -12.11% 0.00% -
Total Cost 32,495 28,625 27,083 25,920 21,905 24,706 23,992 5.18%
-
Net Worth 28,380 32,536 19,800 20,999 21,221 20,766 20,870 5.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 28,380 32,536 19,800 20,999 21,221 20,766 20,870 5.25%
NOSH 66,000 66,000 60,000 60,000 58,947 59,333 59,629 1.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -20.36% -20.65% -4.88% -1.78% 0.51% 1.15% 0.61% -
ROE -17.53% 40.18% -6.36% -2.16% 0.53% 1.38% 0.71% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.91 37.19 43.04 42.45 37.35 42.12 40.48 0.17%
EPS -8.33 -8.13 -2.10 -0.76 0.19 0.48 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.51 0.33 0.35 0.36 0.35 0.35 3.48%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.98 7.89 8.59 8.47 7.32 8.31 8.03 1.88%
EPS -1.65 4.35 -0.42 -0.15 0.04 0.10 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.1082 0.0658 0.0698 0.0706 0.069 0.0694 5.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.17 0.21 0.14 0.16 0.18 0.12 0.14 -
P/RPS 0.42 0.56 0.33 0.38 0.48 0.28 0.35 3.08%
P/EPS -2.25 1.02 -6.67 -21.19 93.90 24.81 56.41 -
EY -44.35 97.58 -15.00 -4.72 1.06 4.03 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.46 0.50 0.34 0.40 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.175 0.21 0.16 0.165 0.18 0.12 0.17 -
P/RPS 0.43 0.56 0.37 0.39 0.48 0.28 0.42 0.39%
P/EPS -2.32 1.02 -7.62 -21.85 93.90 24.81 68.49 -
EY -43.08 97.58 -13.13 -4.58 1.06 4.03 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.47 0.50 0.34 0.49 -2.92%

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