[MPIRE] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 20.55%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 35,164 18,056 33,318 57,253 28,913 20,449 14,914 15.35%
PBT 392 -3,712 -16,077 6,069 1,625 -44 -2,062 -
Tax 0 0 0 -1,093 0 0 0 -
NP 392 -3,712 -16,077 4,976 1,625 -44 -2,062 -
-
NP to SH 392 -3,712 -16,077 4,976 1,625 -44 -2,062 -
-
Tax Rate 0.00% - - 18.01% 0.00% - - -
Total Cost 34,772 21,768 49,395 52,277 27,288 20,493 16,977 12.68%
-
Net Worth 29,399 25,339 24,931 3,766 23,926 23,099 25,739 2.23%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 29,399 25,339 24,931 3,766 23,926 23,099 25,739 2.23%
NOSH 293,999 259,075 231,725 115,549 85,800 66,000 66,000 28.24%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.11% -20.56% -48.25% 8.69% 5.62% -0.22% -13.83% -
ROE 1.33% -14.65% -64.49% 132.11% 6.79% -0.19% -8.01% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.96 7.13 14.70 516.80 39.88 30.98 22.60 -10.05%
EPS 0.13 -1.52 -6.93 5.04 2.24 -0.07 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.34 0.33 0.35 0.39 -20.27%
Adjusted Per Share Value based on latest NOSH - 259,075
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.85 3.00 5.54 9.52 4.81 3.40 2.48 15.36%
EPS 0.07 -0.62 -2.67 0.83 0.27 -0.01 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0421 0.0414 0.0063 0.0398 0.0384 0.0428 2.24%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.11 0.16 0.315 1.17 0.29 0.235 0.31 -
P/RPS 0.92 2.25 2.14 0.23 0.73 0.76 1.37 -6.41%
P/EPS 82.50 -10.92 -4.44 2.60 12.94 -352.50 -9.92 -
EY 1.21 -9.16 -22.52 38.39 7.73 -0.28 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 2.86 3.44 0.88 0.67 0.79 5.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 27/11/23 30/11/22 24/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.105 0.165 0.35 0.655 0.34 0.345 0.29 -
P/RPS 0.88 2.32 2.38 0.13 0.85 1.11 1.28 -6.04%
P/EPS 78.75 -11.26 -4.93 1.46 15.17 -517.50 -9.28 -
EY 1.27 -8.88 -20.27 68.57 6.59 -0.19 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.65 3.18 1.93 1.03 0.99 0.74 5.99%

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