[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 48.56%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 49,451 31,111 14,192 58,833 40,935 25,350 12,005 156.74%
PBT 19,363 12,129 5,405 22,960 14,998 8,684 2,840 259.13%
Tax -84 -54 -29 -830 -102 -72 -39 66.70%
NP 19,279 12,075 5,376 22,130 14,896 8,612 2,801 261.41%
-
NP to SH 19,279 12,075 5,376 22,130 14,896 8,612 2,801 261.41%
-
Tax Rate 0.43% 0.45% 0.54% 3.61% 0.68% 0.83% 1.37% -
Total Cost 30,172 19,036 8,816 36,703 26,039 16,738 9,204 120.51%
-
Net Worth 115,011 108,675 104,593 99,901 94,976 95,347 81,341 25.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 3,012 3,018 - 6,604 2,979 - - -
Div Payout % 15.62% 25.00% - 29.84% 20.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 115,011 108,675 104,593 99,901 94,976 95,347 81,341 25.94%
NOSH 602,468 603,750 597,333 600,368 595,840 615,142 560,200 4.96%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 38.99% 38.81% 37.88% 37.61% 36.39% 33.97% 23.33% -
ROE 16.76% 11.11% 5.14% 22.15% 15.68% 9.03% 3.44% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.21 5.15 2.38 9.80 6.87 4.12 2.14 144.86%
EPS 3.20 2.00 0.90 3.70 2.50 1.40 0.50 244.32%
DPS 0.50 0.50 0.00 1.10 0.50 0.00 0.00 -
NAPS 0.1909 0.18 0.1751 0.1664 0.1594 0.155 0.1452 19.99%
Adjusted Per Share Value based on latest NOSH - 609,076
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.65 0.41 0.19 0.78 0.54 0.34 0.16 154.38%
EPS 0.26 0.16 0.07 0.29 0.20 0.11 0.04 247.89%
DPS 0.04 0.04 0.00 0.09 0.04 0.00 0.00 -
NAPS 0.0152 0.0144 0.0138 0.0132 0.0126 0.0126 0.0108 25.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.65 0.64 0.60 0.71 0.81 0.80 0.80 -
P/RPS 7.92 12.42 25.25 7.25 11.79 19.41 37.33 -64.39%
P/EPS 20.31 32.00 66.67 19.26 32.40 57.14 160.00 -74.71%
EY 4.92 3.13 1.50 5.19 3.09 1.75 0.63 293.13%
DY 0.77 0.78 0.00 1.55 0.62 0.00 0.00 -
P/NAPS 3.40 3.56 3.43 4.27 5.08 5.16 5.51 -27.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 -
Price 0.58 0.68 0.61 0.61 0.75 0.76 0.74 -
P/RPS 7.07 13.20 25.67 6.22 10.92 18.44 34.53 -65.22%
P/EPS 18.13 34.00 67.78 16.55 30.00 54.29 148.00 -75.30%
EY 5.52 2.94 1.48 6.04 3.33 1.84 0.68 303.39%
DY 0.86 0.74 0.00 1.80 0.67 0.00 0.00 -
P/NAPS 3.04 3.78 3.48 3.67 4.71 4.90 5.10 -29.15%

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