[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -61.02%
YoY- 346.03%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 43,821 31,737 19,622 9,687 25,481 18,077 11,042 150.87%
PBT 14,825 10,706 6,508 2,766 7,117 4,808 2,542 224.34%
Tax -54 -41 -27 -13 -36 -26 -18 108.14%
NP 14,771 10,665 6,481 2,753 7,081 4,782 2,524 225.09%
-
NP to SH 14,778 10,666 6,479 2,752 7,060 4,762 2,505 226.84%
-
Tax Rate 0.36% 0.38% 0.41% 0.47% 0.51% 0.54% 0.71% -
Total Cost 29,050 21,072 13,141 6,934 18,400 13,295 8,518 126.74%
-
Net Worth 48,842 0 0 38,778 32,386 29,221 19,538 84.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,009 3,742 3,085 - - - - -
Div Payout % 33.90% 35.09% 47.62% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 48,842 0 0 38,778 32,386 29,221 19,538 84.29%
NOSH 250,474 187,122 154,261 125,090 112,063 108,227 100,200 84.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 33.71% 33.60% 33.03% 28.42% 27.79% 26.45% 22.86% -
ROE 30.26% 0.00% 0.00% 7.10% 21.80% 16.30% 12.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.50 16.96 12.72 7.74 22.74 16.70 11.02 36.15%
EPS 2.60 1.80 1.10 2.20 6.30 4.40 2.50 2.65%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.00 0.00 0.31 0.289 0.27 0.195 0.00%
Adjusted Per Share Value based on latest NOSH - 125,090
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.58 0.42 0.26 0.13 0.34 0.24 0.15 146.55%
EPS 0.20 0.14 0.09 0.04 0.09 0.06 0.03 254.62%
DPS 0.07 0.05 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.00 0.00 0.0051 0.0043 0.0039 0.0026 84.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.15 0.16 0.17 2.06 1.76 1.78 0.00 -
P/RPS 0.86 0.94 1.34 26.60 7.74 10.66 0.00 -
P/EPS 2.54 2.81 4.05 93.64 27.94 40.45 0.00 -
EY 39.33 35.63 24.71 1.07 3.58 2.47 0.00 -
DY 13.33 12.50 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 6.65 6.09 6.59 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 22/02/08 29/11/07 24/08/07 25/05/07 18/01/07 -
Price 0.86 0.95 0.18 1.00 1.75 1.75 1.27 -
P/RPS 4.92 5.60 1.42 12.91 7.70 10.48 11.52 -43.31%
P/EPS 14.58 16.67 4.29 45.45 27.78 39.77 50.80 -56.52%
EY 6.86 6.00 23.33 2.20 3.60 2.51 1.97 129.91%
DY 2.33 2.11 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 0.00 0.00 3.23 6.06 6.48 6.51 -22.88%

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