[MPIRE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -273.36%
YoY- 88.89%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 30,477 40,317 37,091 41,855 37,008 38,111 41,571 -5.03%
PBT -243 4,367 -10,661 -470 -3,795 -5,775 -430 -9.06%
Tax 0 0 -15,413 73 3,354 1,859 391 -
NP -243 4,367 -26,074 -397 -441 -3,916 -39 35.61%
-
NP to SH -243 4,367 -26,074 -397 -3,572 -3,916 -39 35.61%
-
Tax Rate - 0.00% - - - - - -
Total Cost 30,720 35,950 63,165 42,252 37,449 42,027 41,610 -4.92%
-
Net Worth 20,192 22,072 18,021 43,979 44,229 47,186 35,000 -8.75%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 20,192 22,072 18,021 43,979 44,229 47,186 35,000 -8.75%
NOSH 57,692 59,655 60,070 59,431 60,588 59,729 35,000 8.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.80% 10.83% -70.30% -0.95% -1.19% -10.28% -0.09% -
ROE -1.20% 19.78% -144.69% -0.90% -8.08% -8.30% -0.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 52.83 67.58 61.75 70.43 61.08 63.81 118.77 -12.61%
EPS -0.42 7.32 -43.41 -0.67 -5.90 -6.56 -0.11 24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.30 0.74 0.73 0.79 1.00 -16.03%
Adjusted Per Share Value based on latest NOSH - 59,431
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.07 6.70 6.17 6.96 6.15 6.34 6.91 -5.02%
EPS -0.04 0.73 -4.33 -0.07 -0.59 -0.65 -0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.0367 0.03 0.0731 0.0735 0.0784 0.0582 -8.74%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.15 0.25 0.33 0.39 0.37 0.63 0.90 -
P/RPS 0.28 0.37 0.53 0.55 0.61 0.99 0.76 -15.31%
P/EPS -35.61 3.42 -0.76 -58.38 -6.28 -9.61 -807.69 -40.53%
EY -2.81 29.28 -131.53 -1.71 -15.93 -10.41 -0.12 69.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 1.10 0.53 0.51 0.80 0.90 -11.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 28/08/07 30/08/06 30/08/05 27/08/04 27/08/03 -
Price 0.11 0.22 0.25 0.32 0.35 0.60 1.40 -
P/RPS 0.21 0.33 0.40 0.45 0.57 0.94 1.18 -24.98%
P/EPS -26.12 3.01 -0.58 -47.90 -5.94 -9.15 -1,256.41 -47.53%
EY -3.83 33.27 -173.62 -2.09 -16.84 -10.93 -0.08 90.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.83 0.43 0.48 0.76 1.40 -22.20%

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