[MPIRE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
01-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 24.51%
YoY- -156.97%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 17,889 29,229 44,597 24,998 25,293 24,048 23,752 -4.61%
PBT -3,623 -1,937 1,311 -9,050 -3,788 -1,185 -9 171.60%
Tax 168 165 172 970 0 0 0 -
NP -3,455 -1,772 1,483 -8,080 -3,788 -1,185 -9 169.46%
-
NP to SH -3,455 -1,772 2,004 -8,080 14,184 -1,185 -9 169.46%
-
Tax Rate - - -13.12% - - - - -
Total Cost 21,344 31,001 43,114 33,078 29,081 25,233 23,761 -1.77%
-
Net Worth 25,739 29,039 29,039 27,647 34,199 20,400 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,739 29,039 29,039 27,647 34,199 20,400 0 -
NOSH 66,000 66,000 66,000 66,000 60,000 60,000 60,000 1.60%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -19.31% -6.06% 3.33% -32.32% -14.98% -4.93% -0.04% -
ROE -13.42% -6.10% 6.90% -29.23% 41.47% -5.81% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.10 44.29 67.57 37.98 42.16 40.08 39.59 -6.11%
EPS -5.23 -2.68 3.04 -12.27 23.64 -1.98 -0.02 152.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.44 0.44 0.42 0.57 0.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.97 4.86 7.41 4.16 4.20 4.00 3.95 -4.63%
EPS -0.57 -0.29 0.33 -1.34 2.36 -0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0483 0.0483 0.046 0.0569 0.0339 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.31 0.315 0.225 0.14 0.255 0.18 0.17 -
P/RPS 1.14 0.71 0.33 0.37 0.60 0.45 0.43 17.63%
P/EPS -5.92 -11.73 7.41 -1.14 1.08 -9.11 -1,133.33 -58.32%
EY -16.89 -8.52 13.49 -87.68 92.71 -10.97 -0.09 139.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.51 0.33 0.45 0.53 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 30/11/16 01/12/15 28/11/14 29/11/13 28/11/12 -
Price 0.29 0.31 0.235 0.19 0.225 0.165 0.17 -
P/RPS 1.07 0.70 0.35 0.50 0.53 0.41 0.43 16.40%
P/EPS -5.54 -11.55 7.74 -1.55 0.95 -8.35 -1,133.33 -58.78%
EY -18.05 -8.66 12.92 -64.60 105.07 -11.97 -0.09 141.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.53 0.45 0.39 0.49 0.00 -

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