[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -73.95%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 46,018 44,996 28,437 13,598 52,480 38,711 25,490 48.42%
PBT 21,009 15,152 9,295 4,517 17,315 13,167 8,922 77.27%
Tax -157 -126 -87 -47 -151 -116 -73 66.85%
NP 20,852 15,026 9,208 4,470 17,164 13,051 8,849 77.35%
-
NP to SH 20,872 15,046 9,228 4,480 17,198 13,075 8,863 77.28%
-
Tax Rate 0.75% 0.83% 0.94% 1.04% 0.87% 0.88% 0.82% -
Total Cost 25,166 29,970 19,229 9,128 35,316 25,660 16,641 31.85%
-
Net Worth 83,845 81,850 77,515 78,720 68,791 70,129 6,794,966 -94.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,981 3,009 3,076 - 10,793 8,142 5,376 -32.57%
Div Payout % 14.29% 20.00% 33.33% - 62.76% 62.27% 60.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 83,845 81,850 77,515 78,720 68,791 70,129 6,794,966 -94.70%
NOSH 596,342 601,840 615,200 640,000 593,034 594,318 590,866 0.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 45.31% 33.39% 32.38% 32.87% 32.71% 33.71% 34.72% -
ROE 24.89% 18.38% 11.90% 5.69% 25.00% 18.64% 0.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.72 7.48 4.62 2.12 8.85 6.51 4.31 47.64%
EPS 3.50 2.50 1.50 0.70 2.90 2.20 1.50 76.19%
DPS 0.50 0.50 0.50 0.00 1.82 1.37 0.91 -32.98%
NAPS 0.1406 0.136 0.126 0.123 0.116 0.118 11.50 -94.73%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.60 0.59 0.37 0.18 0.69 0.51 0.33 49.13%
EPS 0.27 0.20 0.12 0.06 0.23 0.17 0.12 71.96%
DPS 0.04 0.04 0.04 0.00 0.14 0.11 0.07 -31.20%
NAPS 0.011 0.0107 0.0102 0.0103 0.009 0.0092 0.8906 -94.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.44 0.44 0.44 0.44 0.44 0.45 -
P/RPS 9.85 5.89 9.52 20.71 4.97 6.76 10.43 -3.75%
P/EPS 21.71 17.60 29.33 62.86 15.17 20.00 30.00 -19.44%
EY 4.61 5.68 3.41 1.59 6.59 5.00 3.33 24.28%
DY 0.66 1.14 1.14 0.00 4.14 3.11 2.02 -52.65%
P/NAPS 5.41 3.24 3.49 3.58 3.79 3.73 0.04 2558.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.72 0.57 0.43 0.44 0.44 0.43 0.38 -
P/RPS 9.33 7.62 9.30 20.71 4.97 6.60 8.81 3.90%
P/EPS 20.57 22.80 28.67 62.86 15.17 19.55 25.33 -12.99%
EY 4.86 4.39 3.49 1.59 6.59 5.12 3.95 14.86%
DY 0.69 0.88 1.16 0.00 4.14 3.19 2.39 -56.41%
P/NAPS 5.12 4.19 3.41 3.58 3.79 3.64 0.03 3005.89%

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