[MPIRE] YoY 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- 482.21%
YoY- -50.86%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
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 11,168 10,117 11,826 15,569 15,042 20,163 15,666 0.36%
PBT 34 -3,268 -4,797 920 1,786 2,028 3,909 5.17%
Tax 250 3,263 1,737 219 532 -678 239 -0.04%
NP 284 -5 -3,060 1,139 2,318 1,350 4,148 2.89%
-
NP to SH 284 -3,136 -3,060 1,139 2,318 1,350 4,148 2.89%
-
Tax Rate -735.29% - - -23.80% -29.79% 33.43% -6.11% -
Total Cost 10,884 10,122 14,886 14,430 12,724 18,813 11,518 0.06%
-
Net Worth 45,000 45,499 33,338 35,030 49,371 61,204 59,157 0.29%
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 45,000 45,499 33,338 35,030 49,371 61,204 59,157 0.29%
NOSH 60,000 59,090 41,673 35,030 35,015 34,974 35,004 -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 2.54% -0.05% -25.88% 7.32% 15.41% 6.70% 26.48% -
ROE 0.63% -6.89% -9.18% 3.25% 4.70% 2.21% 7.01% -
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 18.61 17.12 28.38 44.44 42.96 57.65 44.75 0.93%
EPS 0.47 -5.23 -46.47 0.03 6.62 3.86 11.85 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.80 1.00 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 1.86 1.68 1.97 2.59 2.50 3.35 2.60 0.35%
EPS 0.05 -0.52 -0.51 0.19 0.39 0.22 0.69 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0756 0.0554 0.0582 0.0821 0.1017 0.0983 0.29%
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 1.61 3.21 2.89 2.16 2.93 3.56 0.00 -100.00%
P/EPS 63.38 -10.36 -11.17 29.53 19.03 53.11 0.00 -100.00%
EY 1.58 -9.65 -8.95 3.39 5.25 1.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.71 1.03 0.96 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 1.88 3.21 2.92 2.34 2.44 2.81 6.75 1.36%
P/EPS 73.94 -10.36 -11.30 31.99 15.86 41.97 25.49 -1.12%
EY 1.35 -9.65 -8.85 3.13 6.30 2.38 3.92 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.71 1.04 1.04 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