[MPIRE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 52.28%
YoY- 62.63%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 39,694 39,428 34,398 37,778 19,206 16,548 29,286 5.19%
PBT -1,498 670 -638 -2,022 -4,664 -18,456 2,114 -
Tax 76 -270 -62 262 4,664 18,456 -696 -
NP -1,422 400 -700 -1,760 0 0 1,418 -
-
NP to SH -1,422 400 -700 -1,760 -4,710 -19,274 1,418 -
-
Tax Rate - 40.30% - - - - 32.92% -
Total Cost 41,116 39,028 35,098 39,538 19,206 16,548 27,868 6.69%
-
Net Worth 44,213 44,242 47,672 49,083 46,890 52,158 59,723 -4.88%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 44,213 44,242 47,672 49,083 46,890 52,158 59,723 -4.88%
NOSH 59,747 60,606 60,344 35,059 34,992 35,005 34,926 9.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.58% 1.01% -2.04% -4.66% 0.00% 0.00% 4.84% -
ROE -3.22% 0.90% -1.47% -3.59% -10.04% -36.95% 2.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.44 65.06 57.00 107.75 54.89 47.27 83.85 -3.80%
EPS -2.38 0.66 -1.16 -5.02 -13.46 -55.06 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.79 1.40 1.34 1.49 1.71 -13.02%
Adjusted Per Share Value based on latest NOSH - 35,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.20 13.11 11.44 12.56 6.39 5.50 9.74 5.19%
EPS -0.47 0.13 -0.23 -0.59 -1.57 -6.41 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.1471 0.1585 0.1632 0.1559 0.1734 0.1986 -4.88%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.39 0.37 0.63 0.90 1.07 1.18 2.66 -
P/RPS 0.59 0.57 1.11 0.84 1.95 2.50 3.17 -24.42%
P/EPS -16.39 56.06 -54.31 -17.93 -7.95 -2.14 65.52 -
EY -6.10 1.78 -1.84 -5.58 -12.58 -46.66 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.80 0.64 0.80 0.79 1.56 -16.46%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 27/08/03 27/08/02 28/08/01 05/10/00 -
Price 0.32 0.35 0.60 1.40 1.05 1.32 2.20 -
P/RPS 0.48 0.54 1.05 1.30 1.91 2.79 2.62 -24.62%
P/EPS -13.45 53.03 -51.72 -27.89 -7.80 -2.40 54.19 -
EY -7.44 1.89 -1.93 -3.59 -12.82 -41.71 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.76 1.00 0.78 0.89 1.29 -16.72%

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