[MPIRE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.0%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 41,201 40,738 32,501 37,300 22,288 18,472 37,198 1.71%
PBT -2,614 773 -1,574 -2,226 -3,561 -18,104 1,786 -
Tax -16,817 -466 260 378 46 18,104 -778 66.86%
NP -19,432 306 -1,314 -1,848 -3,514 0 1,008 -
-
NP to SH -19,432 306 -1,314 -1,848 -3,514 -18,874 1,008 -
-
Tax Rate - 60.28% - - - - 43.56% -
Total Cost 60,633 40,432 33,815 39,148 25,802 18,472 36,190 8.97%
-
Net Worth 29,999 44,184 46,895 49,526 46,549 46,906 59,849 -10.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 29,999 44,184 46,895 49,526 46,549 46,906 59,849 -10.86%
NOSH 59,999 60,526 60,121 36,960 34,999 35,004 34,999 9.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -47.16% 0.75% -4.04% -4.95% -15.77% 0.00% 2.71% -
ROE -64.77% 0.69% -2.80% -3.73% -7.55% -40.24% 1.68% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 68.67 67.31 54.06 100.92 63.68 52.77 106.28 -7.01%
EPS -32.39 0.51 -2.19 -5.00 -10.04 -53.92 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.73 0.78 1.34 1.33 1.34 1.71 -18.52%
Adjusted Per Share Value based on latest NOSH - 36,934
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.70 13.54 10.81 12.40 7.41 6.14 12.37 1.71%
EPS -6.46 0.10 -0.44 -0.61 -1.17 -6.28 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.1469 0.1559 0.1647 0.1548 0.156 0.199 -10.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.28 0.41 0.60 1.20 1.00 1.04 2.20 -
P/RPS 0.41 0.61 1.11 1.19 1.57 1.97 2.07 -23.64%
P/EPS -0.86 80.92 -27.44 -24.00 -9.96 -1.93 76.39 -
EY -115.67 1.24 -3.64 -4.17 -10.04 -51.85 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.77 0.90 0.75 0.78 1.29 -12.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 28/11/03 27/11/02 29/11/01 29/11/00 -
Price 0.31 0.37 0.60 0.85 0.99 1.21 2.16 -
P/RPS 0.45 0.55 1.11 0.84 1.55 2.29 2.03 -22.19%
P/EPS -0.96 73.03 -27.44 -17.00 -9.86 -2.24 75.00 -
EY -104.47 1.37 -3.64 -5.88 -10.14 -44.56 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.77 0.63 0.74 0.90 1.26 -11.14%

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