[MPIRE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -78.46%
YoY- -13066.67%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 44,597 24,998 25,293 24,048 23,752 22,865 25,641 9.65%
PBT 1,311 -9,050 -3,788 -1,185 -9 241 87 57.09%
Tax 172 970 0 0 0 0 0 -
NP 1,483 -8,080 -3,788 -1,185 -9 241 87 60.35%
-
NP to SH 2,004 -8,080 14,184 -1,185 -9 241 87 68.59%
-
Tax Rate -13.12% - - - - 0.00% 0.00% -
Total Cost 43,114 33,078 29,081 25,233 23,761 22,624 25,554 9.10%
-
Net Worth 29,039 27,647 34,199 20,400 0 20,160 20,343 6.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 29,039 27,647 34,199 20,400 0 20,160 20,343 6.10%
NOSH 66,000 66,000 60,000 60,000 60,000 55,999 58,125 2.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.33% -32.32% -14.98% -4.93% -0.04% 1.05% 0.34% -
ROE 6.90% -29.23% 41.47% -5.81% 0.00% 1.20% 0.43% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 67.57 37.98 42.16 40.08 39.59 40.83 44.11 7.35%
EPS 3.04 -12.27 23.64 -1.98 -0.02 0.43 0.15 65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.57 0.34 0.00 0.36 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.41 4.16 4.20 4.00 3.95 3.80 4.26 9.65%
EPS 0.33 -1.34 2.36 -0.20 0.00 0.04 0.01 79.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.046 0.0569 0.0339 0.00 0.0335 0.0338 6.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.225 0.14 0.255 0.18 0.17 0.12 0.12 -
P/RPS 0.33 0.37 0.60 0.45 0.43 0.29 0.27 3.39%
P/EPS 7.41 -1.14 1.08 -9.11 -1,133.33 27.88 80.17 -32.73%
EY 13.49 -87.68 92.71 -10.97 -0.09 3.59 1.25 48.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.45 0.53 0.00 0.33 0.34 6.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 01/12/15 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 -
Price 0.235 0.19 0.225 0.165 0.17 0.14 0.13 -
P/RPS 0.35 0.50 0.53 0.41 0.43 0.34 0.29 3.18%
P/EPS 7.74 -1.55 0.95 -8.35 -1,133.33 32.53 86.85 -33.14%
EY 12.92 -64.60 105.07 -11.97 -0.09 3.07 1.15 49.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.39 0.49 0.00 0.39 0.37 6.16%

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