[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -75.71%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 66,924 49,451 31,111 14,192 58,833 40,935 25,350 91.12%
PBT 27,597 19,363 12,129 5,405 22,960 14,998 8,684 116.30%
Tax -265 -84 -54 -29 -830 -102 -72 138.57%
NP 27,332 19,279 12,075 5,376 22,130 14,896 8,612 116.11%
-
NP to SH 27,332 19,279 12,075 5,376 22,130 14,896 8,612 116.11%
-
Tax Rate 0.96% 0.43% 0.45% 0.54% 3.61% 0.68% 0.83% -
Total Cost 39,592 30,172 19,036 8,816 36,703 26,039 16,738 77.62%
-
Net Worth 117,289 115,011 108,675 104,593 99,901 94,976 95,347 14.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,318 3,012 3,018 - 6,604 2,979 - -
Div Payout % 30.43% 15.62% 25.00% - 29.84% 20.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 117,289 115,011 108,675 104,593 99,901 94,976 95,347 14.82%
NOSH 594,173 602,468 603,750 597,333 600,368 595,840 615,142 -2.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 40.84% 38.99% 38.81% 37.88% 37.61% 36.39% 33.97% -
ROE 23.30% 16.76% 11.11% 5.14% 22.15% 15.68% 9.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.26 8.21 5.15 2.38 9.80 6.87 4.12 95.59%
EPS 4.60 3.20 2.00 0.90 3.70 2.50 1.40 121.17%
DPS 1.40 0.50 0.50 0.00 1.10 0.50 0.00 -
NAPS 0.1974 0.1909 0.18 0.1751 0.1664 0.1594 0.155 17.50%
Adjusted Per Share Value based on latest NOSH - 597,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.89 0.65 0.41 0.19 0.78 0.54 0.34 90.04%
EPS 0.36 0.26 0.16 0.07 0.29 0.20 0.11 120.59%
DPS 0.11 0.04 0.04 0.00 0.09 0.04 0.00 -
NAPS 0.0155 0.0152 0.0144 0.0138 0.0132 0.0126 0.0126 14.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.65 0.64 0.60 0.71 0.81 0.80 -
P/RPS 5.15 7.92 12.42 25.25 7.25 11.79 19.41 -58.74%
P/EPS 12.61 20.31 32.00 66.67 19.26 32.40 57.14 -63.51%
EY 7.93 4.92 3.13 1.50 5.19 3.09 1.75 174.08%
DY 2.41 0.77 0.78 0.00 1.55 0.62 0.00 -
P/NAPS 2.94 3.40 3.56 3.43 4.27 5.08 5.16 -31.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.87 0.58 0.68 0.61 0.61 0.75 0.76 -
P/RPS 7.72 7.07 13.20 25.67 6.22 10.92 18.44 -44.06%
P/EPS 18.91 18.13 34.00 67.78 16.55 30.00 54.29 -50.52%
EY 5.29 5.52 2.94 1.48 6.04 3.33 1.84 102.31%
DY 1.61 0.86 0.74 0.00 1.80 0.67 0.00 -
P/NAPS 4.41 3.04 3.78 3.48 3.67 4.71 4.90 -6.78%

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