[MPIRE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.32%
YoY- -1538.06%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 36,399 42,069 40,671 36,202 43,544 31,758 34,017 1.13%
PBT -7,987 -1,927 -2,688 -5,978 -750 -886 -11,550 -5.96%
Tax -2,762 -12,363 2,913 1,932 503 567 8,381 -
NP -10,749 -14,290 225 -4,046 -247 -319 -3,169 22.56%
-
NP to SH -10,749 -14,290 -2,906 -4,046 -247 -319 -12,806 -2.87%
-
Tax Rate - - - - - - - -
Total Cost 47,148 56,359 40,446 40,248 43,791 32,077 37,186 4.03%
-
Net Worth 19,772 30,006 43,800 46,800 49,491 46,628 46,905 -13.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 19,772 30,006 43,800 46,800 49,491 46,628 46,905 -13.40%
NOSH 59,918 60,012 59,999 60,000 36,934 35,058 35,003 9.36%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -29.53% -33.97% 0.55% -11.18% -0.57% -1.00% -9.32% -
ROE -54.36% -47.62% -6.63% -8.65% -0.50% -0.68% -27.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.75 70.10 67.79 60.34 117.90 90.58 97.18 -7.52%
EPS -17.94 -23.81 -4.84 -6.74 -0.67 -0.91 -36.58 -11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.50 0.73 0.78 1.34 1.33 1.34 -20.82%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.05 6.99 6.76 6.02 7.24 5.28 5.65 1.14%
EPS -1.79 -2.38 -0.48 -0.67 -0.04 -0.05 -2.13 -2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0499 0.0728 0.0778 0.0823 0.0775 0.078 -13.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.28 0.28 0.41 0.60 1.20 1.00 1.04 -
P/RPS 0.46 0.40 0.60 0.99 1.02 1.10 1.07 -13.11%
P/EPS -1.56 -1.18 -8.47 -8.90 -179.44 -109.90 -2.84 -9.49%
EY -64.07 -85.04 -11.81 -11.24 -0.56 -0.91 -35.18 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 0.56 0.77 0.90 0.75 0.78 1.44%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 28/11/05 29/11/04 28/11/03 27/11/02 29/11/01 -
Price 0.30 0.31 0.37 0.60 0.85 0.99 1.21 -
P/RPS 0.49 0.44 0.55 0.99 0.72 1.09 1.25 -14.44%
P/EPS -1.67 -1.30 -7.64 -8.90 -127.10 -108.80 -3.31 -10.77%
EY -59.80 -76.81 -13.09 -11.24 -0.79 -0.92 -30.24 12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.51 0.77 0.63 0.74 0.90 0.18%

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