[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 38.72%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 40,935 25,350 12,005 46,018 44,996 28,437 13,598 108.62%
PBT 14,998 8,684 2,840 21,009 15,152 9,295 4,517 122.72%
Tax -102 -72 -39 -157 -126 -87 -47 67.70%
NP 14,896 8,612 2,801 20,852 15,026 9,208 4,470 123.26%
-
NP to SH 14,896 8,612 2,801 20,872 15,046 9,228 4,480 122.93%
-
Tax Rate 0.68% 0.83% 1.37% 0.75% 0.83% 0.94% 1.04% -
Total Cost 26,039 16,738 9,204 25,166 29,970 19,229 9,128 101.26%
-
Net Worth 94,976 95,347 81,341 83,845 81,850 77,515 78,720 13.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,979 - - 2,981 3,009 3,076 - -
Div Payout % 20.00% - - 14.29% 20.00% 33.33% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 94,976 95,347 81,341 83,845 81,850 77,515 78,720 13.34%
NOSH 595,840 615,142 560,200 596,342 601,840 615,200 640,000 -4.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.39% 33.97% 23.33% 45.31% 33.39% 32.38% 32.87% -
ROE 15.68% 9.03% 3.44% 24.89% 18.38% 11.90% 5.69% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.87 4.12 2.14 7.72 7.48 4.62 2.12 119.14%
EPS 2.50 1.40 0.50 3.50 2.50 1.50 0.70 133.82%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.1594 0.155 0.1452 0.1406 0.136 0.126 0.123 18.88%
Adjusted Per Share Value based on latest NOSH - 582,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.54 0.34 0.16 0.61 0.60 0.38 0.18 108.14%
EPS 0.20 0.11 0.04 0.28 0.20 0.12 0.06 123.30%
DPS 0.04 0.00 0.00 0.04 0.04 0.04 0.00 -
NAPS 0.0126 0.0126 0.0108 0.0111 0.0108 0.0103 0.0104 13.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.80 0.80 0.76 0.44 0.44 0.44 -
P/RPS 11.79 19.41 37.33 9.85 5.89 9.52 20.71 -31.33%
P/EPS 32.40 57.14 160.00 21.71 17.60 29.33 62.86 -35.74%
EY 3.09 1.75 0.63 4.61 5.68 3.41 1.59 55.79%
DY 0.62 0.00 0.00 0.66 1.14 1.14 0.00 -
P/NAPS 5.08 5.16 5.51 5.41 3.24 3.49 3.58 26.30%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.75 0.76 0.74 0.72 0.57 0.43 0.44 -
P/RPS 10.92 18.44 34.53 9.33 7.62 9.30 20.71 -34.75%
P/EPS 30.00 54.29 148.00 20.57 22.80 28.67 62.86 -38.95%
EY 3.33 1.84 0.68 4.86 4.39 3.49 1.59 63.76%
DY 0.67 0.00 0.00 0.69 0.88 1.16 0.00 -
P/NAPS 4.71 4.90 5.10 5.12 4.19 3.41 3.58 20.08%

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