[MPIRE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -146.36%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 37,216 34,872 38,532 36,756 19,680 19,264 33,508 1.76%
PBT -832 640 480 -3,536 -5,540 -20,076 -5,492 -26.97%
Tax 80 -252 -112 -152 5,540 20,076 5,492 -50.56%
NP -752 388 368 -3,688 0 0 0 -
-
NP to SH -752 388 368 -3,688 -5,548 -20,380 -5,960 -29.16%
-
Tax Rate - 39.38% 23.33% - - - - -
Total Cost 37,968 34,484 38,164 40,444 19,680 19,264 33,508 2.10%
-
Net Worth 44,877 44,256 48,453 49,079 47,984 55,989 57,711 -4.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 44,877 44,256 48,453 49,079 47,984 55,989 57,711 -4.10%
NOSH 60,645 60,625 61,333 35,057 35,025 34,993 34,976 9.60%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -2.02% 1.11% 0.96% -10.03% 0.00% 0.00% 0.00% -
ROE -1.68% 0.88% 0.76% -7.51% -11.56% -36.40% -10.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 61.37 57.52 62.82 104.85 56.19 55.05 95.80 -7.15%
EPS -1.24 0.64 0.60 -10.52 -15.84 -58.24 -17.04 -35.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.79 1.40 1.37 1.60 1.65 -12.50%
Adjusted Per Share Value based on latest NOSH - 35,057
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.19 5.80 6.41 6.11 3.27 3.20 5.57 1.77%
EPS -0.13 0.06 0.06 -0.61 -0.92 -3.39 -0.99 -28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0736 0.0805 0.0816 0.0798 0.0931 0.0959 -4.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.30 0.54 0.79 0.96 1.08 1.53 2.95 -
P/RPS 0.49 0.94 1.26 0.92 1.92 2.78 3.08 -26.37%
P/EPS -24.19 84.38 131.67 -9.13 -6.82 -2.63 -17.31 5.73%
EY -4.13 1.19 0.76 -10.96 -14.67 -38.07 -5.78 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 1.00 0.69 0.79 0.96 1.79 -21.77%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 24/05/04 29/05/03 29/05/02 31/05/01 26/06/00 -
Price 0.40 0.39 0.64 0.85 1.16 1.18 2.62 -
P/RPS 0.65 0.68 1.02 0.81 2.06 2.14 2.73 -21.26%
P/EPS -32.26 60.94 106.67 -8.08 -7.32 -2.03 -15.38 13.13%
EY -3.10 1.64 0.94 -12.38 -13.66 -49.36 -6.50 -11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.81 0.61 0.85 0.74 1.59 -16.46%

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