[MYEG] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 11.19%
YoY- 75.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 42,316 39,244 38,748 25,481 24,102 22,084 19,324 68.55%
PBT 14,274 13,016 11,064 7,117 6,410 5,084 2,556 214.43%
Tax -54 -54 -52 -36 -34 -36 -44 14.61%
NP 14,220 12,962 11,012 7,081 6,376 5,048 2,512 217.29%
-
NP to SH 14,221 12,958 11,008 7,060 6,349 5,010 2,468 221.06%
-
Tax Rate 0.38% 0.41% 0.47% 0.51% 0.53% 0.71% 1.72% -
Total Cost 28,096 26,282 27,736 18,400 17,726 17,036 16,812 40.78%
-
Net Worth 0 0 38,778 32,386 29,221 19,538 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,989 6,170 - - - - - -
Div Payout % 35.09% 47.62% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 0 38,778 32,386 29,221 19,538 0 -
NOSH 187,122 154,261 125,090 112,063 108,227 100,200 102,833 48.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.60% 33.03% 28.42% 27.79% 26.45% 22.86% 13.00% -
ROE 0.00% 0.00% 28.39% 21.80% 21.73% 25.64% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.61 25.44 30.98 22.74 22.27 22.04 18.79 13.11%
EPS 2.40 2.20 8.80 6.30 5.87 5.00 2.40 0.00%
DPS 2.67 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.31 0.289 0.27 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,850
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.56 0.52 0.51 0.34 0.32 0.29 0.26 66.70%
EPS 0.19 0.17 0.15 0.09 0.08 0.07 0.03 241.92%
DPS 0.07 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0051 0.0043 0.0039 0.0026 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - - -
Price 0.16 0.17 2.06 1.76 1.78 0.00 0.00 -
P/RPS 0.71 0.67 6.65 7.74 7.99 0.00 0.00 -
P/EPS 2.11 2.02 23.41 27.94 30.34 0.00 0.00 -
EY 47.50 49.41 4.27 3.58 3.30 0.00 0.00 -
DY 16.67 23.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.65 6.09 6.59 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 29/11/07 24/08/07 25/05/07 18/01/07 - -
Price 0.95 0.18 1.00 1.75 1.75 1.27 0.00 -
P/RPS 4.20 0.71 3.23 7.70 7.86 5.76 0.00 -
P/EPS 12.50 2.14 11.36 27.78 29.83 25.40 0.00 -
EY 8.00 46.67 8.80 3.60 3.35 3.94 0.00 -
DY 2.81 22.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.23 6.06 6.48 6.51 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