[MPIRE] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 57.41%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 41,722 34,493 39,801 32,285 28,896 49,115 39,017 -0.07%
PBT 614 -4,449 6,467 -1,751 -11,792 3,520 6,711 2.57%
Tax -100 4,442 -27,219 254 11,792 -1,541 96 -
NP 514 -7 -20,752 -1,497 0 1,979 6,807 2.78%
-
NP to SH 514 -4,122 -4,446 -1,497 -11,838 1,979 6,807 2.78%
-
Tax Rate 16.29% - 420.89% - - 43.78% -1.43% -
Total Cost 41,208 34,500 60,553 33,782 28,896 47,136 32,210 -0.26%
-
Net Worth 45,187 44,298 33,342 47,917 49,354 61,220 59,167 0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 45,187 44,298 33,342 47,917 49,354 61,220 59,167 0.28%
NOSH 60,249 59,863 41,678 34,976 35,002 34,983 35,010 -0.57%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.23% -0.02% -52.14% -4.64% 0.00% 4.03% 17.45% -
ROE 1.14% -9.31% -13.33% -3.12% -23.99% 3.23% 11.50% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.25 57.62 95.50 92.30 82.55 140.40 111.44 0.50%
EPS 0.86 -6.87 -49.79 -4.28 -33.82 5.65 19.45 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.80 1.37 1.41 1.75 1.69 0.86%
Adjusted Per Share Value based on latest NOSH - 35,030
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.94 5.73 6.62 5.37 4.80 8.16 6.49 -0.07%
EPS 0.09 -0.69 -0.74 -0.25 -1.97 0.33 1.13 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0736 0.0554 0.0797 0.082 0.1018 0.0984 0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.30 0.55 0.82 0.96 1.26 2.05 0.00 -
P/RPS 0.43 0.95 0.86 1.04 1.53 1.46 0.00 -100.00%
P/EPS 35.17 -7.99 -7.69 -22.43 -3.73 36.24 0.00 -100.00%
EY 2.84 -12.52 -13.01 -4.46 -26.84 2.76 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.74 1.03 0.70 0.89 1.17 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 09/03/04 26/02/03 27/02/02 28/02/01 25/02/00 -
Price 0.35 0.55 0.83 1.04 1.05 1.62 3.02 -
P/RPS 0.51 0.95 0.87 1.13 1.27 1.15 2.71 1.79%
P/EPS 41.03 -7.99 -7.78 -24.30 -3.10 28.64 15.53 -1.02%
EY 2.44 -12.52 -12.85 -4.12 -32.21 3.49 6.44 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.74 1.04 0.76 0.74 0.93 1.79 1.43%

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