[MPIRE] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.38%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 55,770 33,394 24,397 14,633 26,075 45,680 26,998 12.84%
PBT 1,414 -844 -1,433 -2,933 -3,833 445 -5,659 -
Tax 576 156 43 113 185 148 172 22.29%
NP 1,990 -688 -1,390 -2,820 -3,648 593 -5,487 -
-
NP to SH 1,990 -688 -1,390 -2,820 -3,648 581 -4,966 -
-
Tax Rate -40.74% - - - - -33.26% - -
Total Cost 53,780 34,082 25,787 17,453 29,723 45,087 32,485 8.75%
-
Net Worth 29,088 22,476 23,760 23,099 27,059 31,019 28,380 0.41%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 29,088 22,476 23,760 23,099 27,059 31,019 28,380 0.41%
NOSH 231,660 85,800 66,000 66,000 66,000 66,000 66,000 23.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.57% -2.06% -5.70% -19.27% -13.99% 1.30% -20.32% -
ROE 6.84% -3.06% -5.85% -12.21% -13.48% 1.87% -17.50% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 30.68 46.06 36.97 22.17 39.51 69.21 40.91 -4.67%
EPS 1.09 -0.95 -2.11 -4.27 -5.53 0.88 -7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.31 0.36 0.35 0.41 0.47 0.43 -15.17%
Adjusted Per Share Value based on latest NOSH - 66,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.54 11.10 8.11 4.87 8.67 15.19 8.98 12.82%
EPS 0.66 -0.23 -0.46 -0.94 -1.21 0.19 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0747 0.079 0.0768 0.09 0.1031 0.0944 0.40%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.545 0.325 0.35 0.27 0.27 0.25 0.17 -
P/RPS 1.78 0.71 0.95 1.22 0.68 0.36 0.42 27.18%
P/EPS 49.79 -34.25 -16.62 -6.32 -4.88 28.40 -2.26 -
EY 2.01 -2.92 -6.02 -15.82 -20.47 3.52 -44.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.05 0.97 0.77 0.66 0.53 0.40 42.88%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 26/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.545 0.335 0.35 0.255 0.31 0.22 0.175 -
P/RPS 1.78 0.73 0.95 1.15 0.78 0.32 0.43 26.68%
P/EPS 49.79 -35.30 -16.62 -5.97 -5.61 24.99 -2.33 -
EY 2.01 -2.83 -6.02 -16.76 -17.83 4.00 -43.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.08 0.97 0.73 0.76 0.47 0.41 42.29%

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