[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 49.65%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 96,457 57,485 27,720 109,872 74,503 43,869 20,406 181.92%
PBT 45,470 26,296 12,130 50,710 33,761 19,861 8,566 204.60%
Tax -352 -224 -106 -597 -276 -115 -25 484.02%
NP 45,118 26,072 12,024 50,113 33,485 19,746 8,541 203.62%
-
NP to SH 45,196 26,128 12,042 50,113 33,486 19,746 8,541 203.97%
-
Tax Rate 0.77% 0.85% 0.87% 1.18% 0.82% 0.58% 0.29% -
Total Cost 51,339 31,413 15,696 59,759 41,018 24,123 11,865 165.77%
-
Net Worth 254,405 227,372 192,611 176,574 166,114 158,626 152,456 40.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,969 - 14,739 2,989 2,991 - -
Div Payout % - 11.36% - 29.41% 8.93% 15.15% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 254,405 227,372 192,611 176,574 166,114 158,626 152,456 40.73%
NOSH 1,189,368 593,818 602,100 589,564 597,964 598,363 610,071 56.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 46.78% 45.35% 43.38% 45.61% 44.94% 45.01% 41.86% -
ROE 17.77% 11.49% 6.25% 28.38% 20.16% 12.45% 5.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.11 9.68 4.60 18.64 12.46 7.33 3.34 80.75%
EPS 3.80 4.40 2.00 8.50 5.60 3.30 1.40 94.70%
DPS 0.00 0.50 0.00 2.50 0.50 0.50 0.00 -
NAPS 0.2139 0.3829 0.3199 0.2995 0.2778 0.2651 0.2499 -9.85%
Adjusted Per Share Value based on latest NOSH - 593,892
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.28 0.76 0.37 1.45 0.99 0.58 0.27 182.47%
EPS 0.60 0.35 0.16 0.66 0.44 0.26 0.11 210.18%
DPS 0.00 0.04 0.00 0.19 0.04 0.04 0.00 -
NAPS 0.0337 0.0301 0.0255 0.0234 0.022 0.021 0.0202 40.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.79 4.22 3.77 3.04 2.83 2.66 1.96 -
P/RPS 34.40 43.59 81.89 16.31 22.71 36.28 58.60 -29.91%
P/EPS 73.42 95.91 188.50 35.76 50.54 80.61 140.00 -34.99%
EY 1.36 1.04 0.53 2.80 1.98 1.24 0.71 54.29%
DY 0.00 0.12 0.00 0.82 0.18 0.19 0.00 -
P/NAPS 13.04 11.02 11.78 10.15 10.19 10.03 7.84 40.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 -
Price 2.48 2.50 4.25 2.80 2.55 2.92 2.52 -
P/RPS 30.58 25.82 92.31 15.02 20.47 39.83 75.34 -45.20%
P/EPS 65.26 56.82 212.50 32.94 45.54 88.48 180.00 -49.18%
EY 1.53 1.76 0.47 3.04 2.20 1.13 0.56 95.55%
DY 0.00 0.20 0.00 0.89 0.20 0.17 0.00 -
P/NAPS 11.59 6.53 13.29 9.35 9.18 11.01 10.08 9.76%

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