[MPIRE] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.1%
YoY- 75.56%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 39,428 34,398 37,778 19,206 16,548 29,286 0 -100.00%
PBT 670 -638 -2,022 -4,664 -18,456 2,114 0 -100.00%
Tax -270 -62 262 4,664 18,456 -696 0 -100.00%
NP 400 -700 -1,760 0 0 1,418 0 -100.00%
-
NP to SH 400 -700 -1,760 -4,710 -19,274 1,418 0 -100.00%
-
Tax Rate 40.30% - - - - 32.92% - -
Total Cost 39,028 35,098 39,538 19,206 16,548 27,868 0 -100.00%
-
Net Worth 44,242 47,672 49,083 46,890 52,158 59,723 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 44,242 47,672 49,083 46,890 52,158 59,723 0 -100.00%
NOSH 60,606 60,344 35,059 34,992 35,005 34,926 34,999 -0.58%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.01% -2.04% -4.66% 0.00% 0.00% 4.84% 0.00% -
ROE 0.90% -1.47% -3.59% -10.04% -36.95% 2.37% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 65.06 57.00 107.75 54.89 47.27 83.85 0.00 -100.00%
EPS 0.66 -1.16 -5.02 -13.46 -55.06 4.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.79 1.40 1.34 1.49 1.71 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 34,945
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.55 5.72 6.28 3.19 2.75 4.87 0.00 -100.00%
EPS 0.07 -0.12 -0.29 -0.78 -3.20 0.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0793 0.0816 0.078 0.0867 0.0993 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.37 0.63 0.90 1.07 1.18 2.66 0.00 -
P/RPS 0.57 1.11 0.84 1.95 2.50 3.17 0.00 -100.00%
P/EPS 56.06 -54.31 -17.93 -7.95 -2.14 65.52 0.00 -100.00%
EY 1.78 -1.84 -5.58 -12.58 -46.66 1.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.80 0.64 0.80 0.79 1.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 27/08/04 27/08/03 27/08/02 28/08/01 05/10/00 - -
Price 0.35 0.60 1.40 1.05 1.32 2.20 0.00 -
P/RPS 0.54 1.05 1.30 1.91 2.79 2.62 0.00 -100.00%
P/EPS 53.03 -51.72 -27.89 -7.80 -2.40 54.19 0.00 -100.00%
EY 1.89 -1.93 -3.59 -12.82 -41.71 1.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.76 1.00 0.78 0.89 1.29 0.00 -100.00%

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