[MPIRE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MPIRE] MPIRE GLOBAL BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1448.81%
YoY- 3151.17%
Quarter Report
Latest QR
Upcoming QR
MPIRE's Result
MPIRE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 45,113 30,360 22,787 25,630 24,818 22,061 25,196 10.18%
PBT 343 -3,222 -8,411 -977 -557 87 288 2.95%
Tax 148 172 970 0 0 0 0 -
NP 491 -3,050 -7,441 -977 -557 87 288 9.28%
-
NP to SH 479 -2,529 -7,441 16,995 -557 87 288 8.84%
-
Tax Rate -43.15% - - - - 0.00% 0.00% -
Total Cost 44,622 33,410 30,228 26,607 25,375 21,974 24,908 10.19%
-
Net Worth 31,019 29,039 31,679 37,799 20,999 21,600 20,045 7.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 31,019 29,039 31,679 37,799 20,999 21,600 20,045 7.54%
NOSH 66,000 66,000 66,000 60,000 60,000 60,000 57,272 2.39%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.09% -10.05% -32.65% -3.81% -2.24% 0.39% 1.14% -
ROE 1.54% -8.71% -23.49% 44.96% -2.65% 0.40% 1.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 68.35 46.00 34.53 42.72 41.36 36.77 43.99 7.61%
EPS 0.73 -3.83 -11.27 28.33 -0.93 0.15 0.50 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.44 0.48 0.63 0.35 0.36 0.35 5.03%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.00 10.09 7.58 8.52 8.25 7.33 8.38 10.17%
EPS 0.16 -0.84 -2.47 5.65 -0.19 0.03 0.10 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.0966 0.1053 0.1257 0.0698 0.0718 0.0666 7.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.28 0.32 0.20 0.19 0.115 0.17 0.14 -
P/RPS 0.41 0.70 0.58 0.44 0.28 0.46 0.32 4.21%
P/EPS 38.58 -8.35 -1.77 0.67 -12.39 117.24 27.84 5.58%
EY 2.59 -11.97 -56.37 149.08 -8.07 0.85 3.59 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.42 0.30 0.33 0.47 0.40 6.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 24/05/16 29/05/15 30/05/14 30/05/13 30/05/12 26/05/11 -
Price 0.335 0.335 0.20 0.195 0.18 0.15 0.125 -
P/RPS 0.49 0.73 0.58 0.46 0.44 0.41 0.28 9.76%
P/EPS 46.16 -8.74 -1.77 0.69 -19.39 103.45 24.86 10.85%
EY 2.17 -11.44 -56.37 145.26 -5.16 0.97 4.02 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.42 0.31 0.51 0.42 0.36 11.97%

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