[MPIRE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1949.79%
YoY- -6436.52%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 18,091 28,525 26,567 30,901 30,554 24,376 27,975 -7.00%
PBT 292 1,778 -4,327 -1,961 580 -1,181 -1,670 -
Tax 0 0 0 -12,613 -350 195 284 -
NP 292 1,778 -4,327 -14,574 230 -986 -1,386 -
-
NP to SH 292 1,778 -4,327 -14,574 230 -986 -1,386 -
-
Tax Rate 0.00% 0.00% - - 60.34% - - -
Total Cost 17,799 26,747 30,894 45,475 30,324 25,362 29,361 -7.99%
-
Net Worth 20,857 22,825 19,804 29,999 44,184 46,895 49,526 -13.41%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 20,857 22,825 19,804 29,999 44,184 46,895 49,526 -13.41%
NOSH 59,591 60,067 60,013 59,999 60,526 60,121 36,960 8.27%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.61% 6.23% -16.29% -47.16% 0.75% -4.04% -4.95% -
ROE 1.40% 7.79% -21.85% -48.58% 0.52% -2.10% -2.80% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.36 47.49 44.27 51.50 50.48 40.54 75.69 -14.11%
EPS 0.49 2.96 -7.21 -24.29 0.38 -1.64 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.38 0.33 0.50 0.73 0.78 1.34 -20.03%
Adjusted Per Share Value based on latest NOSH - 60,012
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.01 9.48 8.83 10.27 10.16 8.10 9.30 -7.01%
EPS 0.10 0.59 -1.44 -4.85 0.08 -0.33 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0759 0.0658 0.0997 0.1469 0.1559 0.1647 -13.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.17 0.28 0.28 0.41 0.60 1.20 -
P/RPS 0.46 0.36 0.63 0.54 0.81 1.48 1.59 -18.65%
P/EPS 28.57 5.74 -3.88 -1.15 107.89 -36.59 -32.00 -
EY 3.50 17.41 -25.75 -86.75 0.93 -2.73 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.85 0.56 0.56 0.77 0.90 -12.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 20/11/08 28/11/07 30/11/06 28/11/05 29/11/04 28/11/03 -
Price 0.12 0.14 0.30 0.31 0.37 0.60 0.85 -
P/RPS 0.40 0.29 0.68 0.60 0.73 1.48 1.12 -15.75%
P/EPS 24.49 4.73 -4.16 -1.28 97.37 -36.59 -22.67 -
EY 4.08 21.14 -24.03 -78.35 1.03 -2.73 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.91 0.62 0.51 0.77 0.63 -9.76%

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