[MPIRE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.51%
YoY- -251.19%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 43,698 18,392 22,208 22,620 22,478 25,100 25,122 9.65%
PBT 470 -11,038 572 -254 168 328 250 11.08%
Tax 0 0 0 0 0 0 0 -
NP 470 -11,038 572 -254 168 328 250 11.08%
-
NP to SH 470 -11,038 36,516 -254 168 328 250 11.08%
-
Tax Rate 0.00% - 0.00% - 0.00% 0.00% 0.00% -
Total Cost 43,228 29,430 21,636 22,874 22,310 24,772 24,872 9.64%
-
Net Worth 29,039 28,380 37,799 20,999 21,600 21,866 20,833 5.68%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 29,039 28,380 37,799 20,999 21,600 21,866 20,833 5.68%
NOSH 66,000 66,000 60,000 60,000 60,000 60,740 59,523 1.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.08% -60.02% 2.58% -1.12% 0.75% 1.31% 1.00% -
ROE 1.62% -38.89% 96.60% -1.21% 0.78% 1.50% 1.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.21 27.87 37.01 37.70 37.46 41.32 42.20 7.78%
EPS 0.72 -18.40 60.86 -0.42 0.28 0.54 0.42 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.63 0.35 0.36 0.36 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.53 6.11 7.38 7.52 7.47 8.35 8.35 9.66%
EPS 0.16 -3.67 12.14 -0.08 0.06 0.11 0.08 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.0944 0.1257 0.0698 0.0718 0.0727 0.0693 5.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.315 0.18 0.27 0.13 0.14 0.12 0.13 -
P/RPS 0.48 0.65 0.73 0.34 0.37 0.29 0.31 7.55%
P/EPS 44.23 -1.08 0.44 -30.71 50.00 22.22 30.95 6.12%
EY 2.26 -92.91 225.41 -3.26 2.00 4.50 3.23 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 0.43 0.37 0.39 0.33 0.37 11.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 30/08/13 30/08/12 26/08/11 27/08/10 -
Price 0.28 0.15 0.255 0.115 0.19 0.09 0.12 -
P/RPS 0.42 0.54 0.69 0.31 0.51 0.22 0.28 6.98%
P/EPS 39.32 -0.90 0.42 -27.17 67.86 16.67 28.57 5.46%
EY 2.54 -111.49 238.67 -3.68 1.47 6.00 3.50 -5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.35 0.40 0.33 0.53 0.25 0.34 11.10%

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