End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.135 MYR | +3.85% | +8.00% | -3.57% |
03-26 | Mpire Global Berhad Announces Change of Address | CI |
02-26 | Mpire Global Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 17.82 | 23.1 | 27.88 | 126.3 | 88.06 | 40.67 |
Enterprise Value (EV) 1 | 16.73 | 20.76 | 24.53 | 122.3 | 90.58 | 40.66 |
P/E ratio | -6.24 x | -37.5 x | -56.7 x | 45.9 x | -4.78 x | -7.56 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 1.22 x | 1.04 x | 0.83 x | 2.2 x | 3.16 x | 2.09 x |
EV / Revenue | 1.14 x | 0.93 x | 0.73 x | 2.13 x | 3.25 x | 2.09 x |
EV / EBITDA | -5.74 x | -8.75 x | -17.1 x | 89.9 x | -5.15 x | -8.16 x |
EV / FCF | 19.7 x | -1.25 x | -15.1 x | -17.3 x | 97 x | -5.13 x |
FCF Yield | 5.08% | -79.7% | -6.62% | -5.78% | 1.03% | -19.5% |
Price to Book | 0.78 x | 0.97 x | 1.05 x | 3.43 x | 4.78 x | 1.46 x |
Nbr of stocks (in thousands) | 132,000 | 132,000 | 171,600 | 231,660 | 231,726 | 290,526 |
Reference price 2 | 0.1350 | 0.1750 | 0.1625 | 0.5450 | 0.3800 | 0.1400 |
Announcement Date | 4/30/19 | 6/30/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 14.66 | 22.31 | 33.46 | 57.48 | 27.9 | 19.47 |
EBITDA 1 | -2.915 | -2.373 | -1.431 | 1.361 | -17.59 | -4.983 |
EBIT 1 | -4.292 | -2.83 | -1.917 | 0.7246 | -18.61 | -6.029 |
Operating Margin | -29.27% | -12.69% | -5.73% | 1.26% | -66.69% | -30.97% |
Earnings before Tax (EBT) 1 | -3.017 | -1.448 | -0.8445 | 1.398 | -18.62 | -6.111 |
Net income 1 | -2.857 | -0.6163 | -0.416 | 1.427 | -18.44 | -4.654 |
Net margin | -19.48% | -2.76% | -1.24% | 2.48% | -66.08% | -23.91% |
EPS 2 | -0.0216 | -0.004669 | -0.002868 | 0.0119 | -0.0796 | -0.0185 |
Free Cash Flow 1 | 0.8505 | -16.55 | -1.623 | -7.071 | 0.9334 | -7.92 |
FCF margin | 5.8% | -74.2% | -4.85% | -12.3% | 3.35% | -40.68% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 4/30/19 | 6/30/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 2.52 | - |
Net Cash position 1 | 1.09 | 2.34 | 3.36 | 3.94 | - | 0.02 |
Leverage (Debt/EBITDA) | - | - | - | - | -0.1433 x | - |
Free Cash Flow 1 | 0.85 | -16.6 | -1.62 | -7.07 | 0.93 | -7.92 |
ROE (net income / shareholders' equity) | -11.4% | -6.01% | -3.12% | 4.5% | -66.8% | -20.1% |
ROA (Net income/ Total Assets) | -6.77% | -4.08% | -2.8% | 0.99% | -27% | -5.89% |
Assets 1 | 42.18 | 15.09 | 14.85 | 144.2 | 68.23 | 79.05 |
Book Value Per Share 2 | 0.1700 | 0.1800 | 0.1600 | 0.1600 | 0.0800 | 0.1000 |
Cash Flow per Share 2 | 0 | 0.0200 | 0.0300 | 0.0100 | 0 | 0.0100 |
Capex 1 | 0.06 | 0.01 | 0.82 | 8.04 | 0.03 | 0.6 |
Capex / Sales | 0.44% | 0.04% | 2.44% | 14% | 0.1% | 3.06% |
Announcement Date | 4/30/19 | 6/30/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-3.57% | 8.25M | |
+5.89% | 9.26B | |
+4.14% | 4B | |
+19.50% | 2.43B | |
+17.84% | 2B | |
-2.38% | 1.53B | |
+50.61% | 1.33B | |
-25.97% | 1.18B | |
+17.70% | 1.03B | |
+14.29% | 941M |
- Stock Market
- Equities
- MPIRE Stock
- Financials Sand Nisko Capital