[MPIRE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 54.97%
YoY- -196.23%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,568 16,120 19,876 20,648 23,244 23,072 22,624 4.55%
PBT 508 -9,240 928 -204 212 252 168 20.23%
Tax 0 0 0 0 0 0 0 -
NP 508 -9,240 928 -204 212 252 168 20.23%
-
NP to SH 508 -9,240 72,816 -204 212 252 168 20.23%
-
Tax Rate 0.00% - 0.00% - 0.00% 0.00% 0.00% -
Total Cost 29,060 25,360 18,948 20,852 23,032 22,820 22,456 4.38%
-
Net Worth 29,039 31,679 37,799 20,999 21,600 20,045 20,999 5.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 29,039 31,679 37,799 20,999 21,600 20,045 20,999 5.54%
NOSH 66,000 66,000 60,000 60,000 60,000 57,272 59,999 1.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.72% -57.32% 4.67% -0.99% 0.91% 1.09% 0.74% -
ROE 1.75% -29.17% 192.63% -0.97% 0.98% 1.26% 0.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.80 24.42 33.13 34.41 38.74 40.28 37.71 2.91%
EPS 0.76 -15.40 121.36 -0.36 0.36 0.44 0.28 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.63 0.35 0.36 0.35 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.83 5.36 6.61 6.87 7.73 7.67 7.52 4.56%
EPS 0.17 -3.07 24.21 -0.07 0.07 0.08 0.06 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.1053 0.1257 0.0698 0.0718 0.0666 0.0698 5.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.32 0.20 0.19 0.115 0.17 0.14 0.16 -
P/RPS 0.71 0.82 0.57 0.33 0.44 0.35 0.42 9.13%
P/EPS 41.57 -1.43 0.16 -33.82 48.11 31.82 57.14 -5.15%
EY 2.41 -70.00 638.74 -2.96 2.08 3.14 1.75 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.42 0.30 0.33 0.47 0.40 0.46 7.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 29/05/15 30/05/14 30/05/13 30/05/12 26/05/11 26/05/10 -
Price 0.335 0.20 0.195 0.18 0.15 0.125 0.13 -
P/RPS 0.75 0.82 0.59 0.52 0.39 0.31 0.34 14.08%
P/EPS 43.52 -1.43 0.16 -52.94 42.45 28.41 46.43 -1.07%
EY 2.30 -70.00 622.36 -1.89 2.36 3.52 2.15 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.42 0.31 0.51 0.42 0.36 0.37 12.73%

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