[MYEG] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 9.75%
YoY- 123.98%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 50,980 48,972 43,821 42,316 39,244 38,748 25,481 58.44%
PBT 17,844 16,792 14,825 14,274 13,016 11,064 7,117 84.04%
Tax -146 -188 -54 -54 -54 -52 -36 153.23%
NP 17,698 16,604 14,771 14,220 12,962 11,012 7,081 83.65%
-
NP to SH 17,726 16,644 14,778 14,221 12,958 11,008 7,060 84.21%
-
Tax Rate 0.82% 1.12% 0.36% 0.38% 0.41% 0.47% 0.51% -
Total Cost 33,282 32,368 29,050 28,096 26,282 27,736 18,400 48.18%
-
Net Worth 6,794,966 5,513,325 48,842 0 0 38,778 32,386 3374.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,753 4,785 5,009 4,989 6,170 - - -
Div Payout % 60.67% 28.75% 33.90% 35.09% 47.62% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 6,794,966 5,513,325 48,842 0 0 38,778 32,386 3374.16%
NOSH 590,866 260,062 250,474 187,122 154,261 125,090 112,063 201.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.72% 33.91% 33.71% 33.60% 33.03% 28.42% 27.79% -
ROE 0.26% 0.30% 30.26% 0.00% 0.00% 28.39% 21.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.63 18.83 17.50 22.61 25.44 30.98 22.74 -47.42%
EPS 3.00 6.40 2.60 2.40 2.20 8.80 6.30 -38.88%
DPS 1.82 1.84 2.00 2.67 4.00 0.00 0.00 -
NAPS 11.50 21.20 0.195 0.00 0.00 0.31 0.289 1052.61%
Adjusted Per Share Value based on latest NOSH - 220,368
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.67 0.65 0.58 0.56 0.52 0.51 0.34 56.85%
EPS 0.23 0.22 0.20 0.19 0.17 0.15 0.09 86.38%
DPS 0.14 0.06 0.07 0.07 0.08 0.00 0.00 -
NAPS 0.899 0.7294 0.0065 0.00 0.00 0.0051 0.0043 3366.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.14 0.15 0.16 0.17 2.06 1.76 -
P/RPS 5.22 0.74 0.86 0.71 0.67 6.65 7.74 -23.00%
P/EPS 15.00 2.19 2.54 2.11 2.02 23.41 27.94 -33.81%
EY 6.67 45.71 39.33 47.50 49.41 4.27 3.58 51.12%
DY 4.04 13.14 13.33 16.67 23.53 0.00 0.00 -
P/NAPS 0.04 0.01 0.77 0.00 0.00 6.65 6.09 -96.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 24/08/07 -
Price 0.38 0.13 0.86 0.95 0.18 1.00 1.75 -
P/RPS 4.40 0.69 4.92 4.20 0.71 3.23 7.70 -31.02%
P/EPS 12.67 2.03 14.58 12.50 2.14 11.36 27.78 -40.60%
EY 7.89 49.23 6.86 8.00 46.67 8.80 3.60 68.32%
DY 4.79 14.15 2.33 2.81 22.22 0.00 0.00 -
P/NAPS 0.03 0.01 4.41 0.00 0.00 3.23 6.06 -97.04%

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