[MPIRE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.17%
YoY- 70.31%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 25,841 24,121 38,033 35,422 41,201 40,738 32,501 -3.74%
PBT 290 389 2,370 -5,769 -2,614 773 -1,574 -
Tax 0 0 0 0 -16,817 -466 260 -
NP 290 389 2,370 -5,769 -19,432 306 -1,314 -
-
NP to SH 290 389 2,370 -5,769 -19,432 306 -1,314 -
-
Tax Rate 0.00% 0.00% 0.00% - - 60.28% - -
Total Cost 25,550 23,732 35,662 41,191 60,633 40,432 33,815 -4.56%
-
Net Worth 21,194 20,857 22,825 19,804 29,999 44,184 46,895 -12.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 21,194 20,857 22,825 19,804 29,999 44,184 46,895 -12.39%
NOSH 60,555 59,591 60,067 60,013 59,999 60,526 60,121 0.11%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.12% 1.61% 6.23% -16.29% -47.16% 0.75% -4.04% -
ROE 1.37% 1.87% 10.39% -29.13% -64.77% 0.69% -2.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.67 40.48 63.32 59.02 68.67 67.31 54.06 -3.86%
EPS 0.48 0.65 3.95 -9.61 -32.39 0.51 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.38 0.33 0.50 0.73 0.78 -12.49%
Adjusted Per Share Value based on latest NOSH - 59,918
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.59 8.02 12.65 11.78 13.70 13.54 10.81 -3.75%
EPS 0.10 0.13 0.79 -1.92 -6.46 0.10 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0693 0.0759 0.0658 0.0997 0.1469 0.1559 -12.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.14 0.17 0.28 0.28 0.41 0.60 -
P/RPS 0.28 0.35 0.27 0.47 0.41 0.61 1.11 -20.50%
P/EPS 25.00 21.43 4.31 -2.91 -0.86 80.92 -27.44 -
EY 4.00 4.67 23.22 -34.33 -115.67 1.24 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.45 0.85 0.56 0.56 0.77 -12.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 20/11/08 28/11/07 30/11/06 28/11/05 29/11/04 -
Price 0.13 0.12 0.14 0.30 0.31 0.37 0.60 -
P/RPS 0.30 0.30 0.22 0.51 0.45 0.55 1.11 -19.58%
P/EPS 27.08 18.37 3.55 -3.12 -0.96 73.03 -27.44 -
EY 3.69 5.44 28.19 -32.04 -104.47 1.37 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.91 0.62 0.51 0.77 -11.49%

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