[MPIRE] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 846.67%
YoY- 109.06%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 9,231 11,644 9,832 11,168 10,117 11,826 15,569 -8.33%
PBT -773 1,483 -3,660 34 -3,268 -4,797 920 -
Tax 0 0 -2,762 250 3,263 1,737 219 -
NP -773 1,483 -6,422 284 -5 -3,060 1,139 -
-
NP to SH -773 1,483 -6,422 284 -3,136 -3,060 1,139 -
-
Tax Rate - 0.00% - -735.29% - - -23.80% -
Total Cost 10,004 10,161 16,254 10,884 10,122 14,886 14,430 -5.91%
-
Net Worth 22,171 20,973 24,007 45,000 45,499 33,338 35,030 -7.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 22,171 20,973 24,007 45,000 45,499 33,338 35,030 -7.33%
NOSH 59,922 59,923 60,018 60,000 59,090 41,673 35,030 9.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -8.37% 12.74% -65.32% 2.54% -0.05% -25.88% 7.32% -
ROE -3.49% 7.07% -26.75% 0.63% -6.89% -9.18% 3.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.40 19.43 16.38 18.61 17.12 28.38 44.44 -16.17%
EPS -1.29 2.47 -10.70 0.47 -5.23 -46.47 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.40 0.75 0.77 0.80 1.00 -15.25%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.07 3.87 3.27 3.71 3.36 3.93 5.18 -8.34%
EPS -0.26 0.49 -2.14 0.09 -1.04 -1.02 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0697 0.0798 0.1496 0.1513 0.1108 0.1165 -7.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.14 0.29 0.27 0.30 0.55 0.82 0.96 -
P/RPS 0.91 1.49 1.65 1.61 3.21 2.89 2.16 -13.40%
P/EPS -10.85 11.72 -2.52 63.38 -10.36 -11.17 29.53 -
EY -9.21 8.53 -39.63 1.58 -9.65 -8.95 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.83 0.68 0.40 0.71 1.03 0.96 -14.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 28/02/05 09/03/04 26/02/03 -
Price 0.10 0.25 0.26 0.35 0.55 0.83 1.04 -
P/RPS 0.65 1.29 1.59 1.88 3.21 2.92 2.34 -19.20%
P/EPS -7.75 10.10 -2.43 73.94 -10.36 -11.30 31.99 -
EY -12.90 9.90 -41.15 1.35 -9.65 -8.85 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.71 0.65 0.47 0.71 1.04 1.04 -20.11%

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