[MPIRE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.1%
YoY- -9941.03%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 37,091 41,855 37,008 38,111 41,571 30,225 41,693 -1.92%
PBT -10,661 -470 -3,795 -5,775 -430 -4,897 -6,917 7.47%
Tax -15,413 73 3,354 1,859 391 357 8,314 -
NP -26,074 -397 -441 -3,916 -39 -4,540 1,397 -
-
NP to SH -26,074 -397 -3,572 -3,916 -39 -4,540 -8,240 21.15%
-
Tax Rate - - - - - - - -
Total Cost 63,165 42,252 37,449 42,027 41,610 34,765 40,296 7.77%
-
Net Worth 18,021 43,979 44,229 47,186 35,000 46,827 52,138 -16.22%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 18,021 43,979 44,229 47,186 35,000 46,827 52,138 -16.22%
NOSH 60,070 59,431 60,588 59,729 35,000 34,945 34,992 9.42%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -70.30% -0.95% -1.19% -10.28% -0.09% -15.02% 3.35% -
ROE -144.69% -0.90% -8.08% -8.30% -0.11% -9.70% -15.80% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.75 70.43 61.08 63.81 118.77 86.49 119.15 -10.37%
EPS -43.41 -0.67 -5.90 -6.56 -0.11 -12.99 -23.55 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.74 0.73 0.79 1.00 1.34 1.49 -23.43%
Adjusted Per Share Value based on latest NOSH - 59,729
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.17 6.96 6.15 6.34 6.91 5.02 6.93 -1.91%
EPS -4.33 -0.07 -0.59 -0.65 -0.01 -0.75 -1.37 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0731 0.0735 0.0784 0.0582 0.0778 0.0867 -16.20%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.33 0.39 0.37 0.63 0.90 1.07 1.18 -
P/RPS 0.53 0.55 0.61 0.99 0.76 1.24 0.99 -9.88%
P/EPS -0.76 -58.38 -6.28 -9.61 -807.69 -8.24 -5.01 -26.96%
EY -131.53 -1.71 -15.93 -10.41 -0.12 -12.14 -19.96 36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.53 0.51 0.80 0.90 0.80 0.79 5.66%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 30/08/06 30/08/05 27/08/04 27/08/03 27/08/02 28/08/01 -
Price 0.25 0.32 0.35 0.60 1.40 1.05 1.32 -
P/RPS 0.40 0.45 0.57 0.94 1.18 1.21 1.11 -15.63%
P/EPS -0.58 -47.90 -5.94 -9.15 -1,256.41 -8.08 -5.61 -31.47%
EY -173.62 -2.09 -16.84 -10.93 -0.08 -12.37 -17.84 46.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 0.48 0.76 1.40 0.78 0.89 -1.15%

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