[MPIRE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.0%
YoY- 123.33%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 28,525 26,567 30,901 30,554 24,376 27,975 16,716 9.30%
PBT 1,778 -4,327 -1,961 580 -1,181 -1,670 -2,671 -
Tax 0 0 -12,613 -350 195 284 35 -
NP 1,778 -4,327 -14,574 230 -986 -1,386 -2,636 -
-
NP to SH 1,778 -4,327 -14,574 230 -986 -1,386 -2,636 -
-
Tax Rate 0.00% - - 60.34% - - - -
Total Cost 26,747 30,894 45,475 30,324 25,362 29,361 19,352 5.53%
-
Net Worth 22,825 19,804 29,999 44,184 46,895 49,526 46,550 -11.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 22,825 19,804 29,999 44,184 46,895 49,526 46,550 -11.18%
NOSH 60,067 60,013 59,999 60,526 60,121 36,960 35,000 9.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.23% -16.29% -47.16% 0.75% -4.04% -4.95% -15.77% -
ROE 7.79% -21.85% -48.58% 0.52% -2.10% -2.80% -5.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.49 44.27 51.50 50.48 40.54 75.69 47.76 -0.09%
EPS 2.96 -7.21 -24.29 0.38 -1.64 -3.75 -7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.33 0.50 0.73 0.78 1.34 1.33 -18.82%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.74 4.42 5.14 5.08 4.05 4.65 2.78 9.29%
EPS 0.30 -0.72 -2.42 0.04 -0.16 -0.23 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0329 0.0499 0.0735 0.078 0.0823 0.0774 -11.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.17 0.28 0.28 0.41 0.60 1.20 1.00 -
P/RPS 0.36 0.63 0.54 0.81 1.48 1.59 2.09 -25.38%
P/EPS 5.74 -3.88 -1.15 107.89 -36.59 -32.00 -13.28 -
EY 17.41 -25.75 -86.75 0.93 -2.73 -3.13 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.56 0.56 0.77 0.90 0.75 -8.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 28/11/07 30/11/06 28/11/05 29/11/04 28/11/03 27/11/02 -
Price 0.14 0.30 0.31 0.37 0.60 0.85 0.99 -
P/RPS 0.29 0.68 0.60 0.73 1.48 1.12 2.07 -27.91%
P/EPS 4.73 -4.16 -1.28 97.37 -36.59 -22.67 -13.14 -
EY 21.14 -24.03 -78.35 1.03 -2.73 -4.41 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.91 0.62 0.51 0.77 0.63 0.74 -10.90%

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