[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 38.55%
YoY- 109.32%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 38,711 25,490 12,243 43,821 31,737 19,622 9,687 151.61%
PBT 13,167 8,922 4,198 14,825 10,706 6,508 2,766 182.71%
Tax -116 -73 -47 -54 -41 -27 -13 329.63%
NP 13,051 8,849 4,151 14,771 10,665 6,481 2,753 181.93%
-
NP to SH 13,075 8,863 4,161 14,778 10,666 6,479 2,752 182.34%
-
Tax Rate 0.88% 0.82% 1.12% 0.36% 0.38% 0.41% 0.47% -
Total Cost 25,660 16,641 8,092 29,050 21,072 13,141 6,934 139.05%
-
Net Worth 70,129 6,794,966 5,513,325 48,842 0 0 38,778 48.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 8,142 5,376 1,196 5,009 3,742 3,085 - -
Div Payout % 62.27% 60.67% 28.75% 33.90% 35.09% 47.62% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 70,129 6,794,966 5,513,325 48,842 0 0 38,778 48.38%
NOSH 594,318 590,866 260,062 250,474 187,122 154,261 125,090 182.34%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 33.71% 34.72% 33.91% 33.71% 33.60% 33.03% 28.42% -
ROE 18.64% 0.13% 0.08% 30.26% 0.00% 0.00% 7.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.51 4.31 4.71 17.50 16.96 12.72 7.74 -10.88%
EPS 2.20 1.50 1.60 2.60 1.80 1.10 2.20 0.00%
DPS 1.37 0.91 0.46 2.00 2.00 2.00 0.00 -
NAPS 0.118 11.50 21.20 0.195 0.00 0.00 0.31 -47.44%
Adjusted Per Share Value based on latest NOSH - 256,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.51 0.33 0.16 0.57 0.42 0.26 0.13 148.53%
EPS 0.17 0.12 0.05 0.19 0.14 0.08 0.04 162.14%
DPS 0.11 0.07 0.02 0.07 0.05 0.04 0.00 -
NAPS 0.0092 0.8906 0.7226 0.0064 0.00 0.00 0.0051 48.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.44 0.45 0.14 0.15 0.16 0.17 2.06 -
P/RPS 6.76 10.43 2.97 0.86 0.94 1.34 26.60 -59.84%
P/EPS 20.00 30.00 8.75 2.54 2.81 4.05 93.64 -64.23%
EY 5.00 3.33 11.43 39.33 35.63 24.71 1.07 179.24%
DY 3.11 2.02 3.29 13.33 12.50 11.76 0.00 -
P/NAPS 3.73 0.04 0.01 0.77 0.00 0.00 6.65 -31.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 -
Price 0.43 0.38 0.13 0.86 0.95 0.18 1.00 -
P/RPS 6.60 8.81 2.76 4.92 5.60 1.42 12.91 -36.03%
P/EPS 19.55 25.33 8.13 14.58 16.67 4.29 45.45 -42.98%
EY 5.12 3.95 12.31 6.86 6.00 23.33 2.20 75.52%
DY 3.19 2.39 3.54 2.33 2.11 11.11 0.00 -
P/NAPS 3.64 0.03 0.01 4.41 0.00 0.00 3.23 8.28%

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