[MPIRE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
09-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1700.0%
YoY- -196.99%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 40,733 41,722 34,493 39,801 32,285 28,896 48,062 -2.71%
PBT -5,621 614 -4,449 -6,467 -1,751 -11,793 3,368 -
Tax -15,375 -100 3,458 2,021 254 9,591 228 -
NP -20,996 514 -991 -4,446 -1,497 -2,202 3,596 -
-
NP to SH -20,996 514 -4,122 -4,446 -1,497 -11,839 2,106 -
-
Tax Rate - 16.29% - - - - -6.77% -
Total Cost 61,729 41,208 35,484 44,247 33,782 31,098 44,466 5.61%
-
Net Worth 24,007 45,000 45,499 33,338 35,030 49,371 61,204 -14.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 24,007 45,000 45,499 33,338 35,030 49,371 61,204 -14.43%
NOSH 60,018 60,000 59,090 41,673 35,030 35,015 34,974 9.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -51.55% 1.23% -2.87% -11.17% -4.64% -7.62% 7.48% -
ROE -87.46% 1.14% -9.06% -13.34% -4.27% -23.98% 3.44% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.87 69.54 58.37 95.51 92.16 82.52 137.42 -11.08%
EPS -34.98 0.86 -6.98 -10.67 -4.27 -33.81 6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.75 0.77 0.80 1.00 1.41 1.75 -21.79%
Adjusted Per Share Value based on latest NOSH - 41,673
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.54 13.87 11.47 13.23 10.73 9.61 15.98 -2.72%
EPS -6.98 0.17 -1.37 -1.48 -0.50 -3.94 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.1496 0.1513 0.1108 0.1165 0.1642 0.2035 -14.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.30 0.55 0.82 0.96 1.26 2.05 -
P/RPS 0.40 0.43 0.94 0.86 1.04 1.53 1.49 -19.67%
P/EPS -0.77 35.02 -7.88 -7.69 -22.46 -3.73 34.04 -
EY -129.56 2.86 -12.68 -13.01 -4.45 -26.83 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.71 1.03 0.96 0.89 1.17 -8.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 09/03/04 26/02/03 27/02/02 28/02/01 -
Price 0.26 0.35 0.55 0.83 1.04 1.05 1.62 -
P/RPS 0.38 0.50 0.94 0.87 1.13 1.27 1.18 -17.20%
P/EPS -0.74 40.86 -7.88 -7.78 -24.34 -3.11 26.90 -
EY -134.55 2.45 -12.68 -12.85 -4.11 -32.20 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.71 1.04 1.04 0.74 0.93 -5.79%

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