[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.97%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 141,518 96,457 57,485 27,720 109,872 74,503 43,869 118.79%
PBT 68,213 45,470 26,296 12,130 50,710 33,761 19,861 128.15%
Tax -166 -352 -224 -106 -597 -276 -115 27.81%
NP 68,047 45,118 26,072 12,024 50,113 33,485 19,746 128.66%
-
NP to SH 68,145 45,196 26,128 12,042 50,113 33,486 19,746 128.88%
-
Tax Rate 0.24% 0.77% 0.85% 0.87% 1.18% 0.82% 0.58% -
Total Cost 73,471 51,339 31,413 15,696 59,759 41,018 24,123 110.54%
-
Net Worth 136,166 254,405 227,372 192,611 176,574 166,114 158,626 -9.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,714 - 2,969 - 14,739 2,989 2,991 287.79%
Div Payout % 33.33% - 11.36% - 29.41% 8.93% 15.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,166 254,405 227,372 192,611 176,574 166,114 158,626 -9.70%
NOSH 1,195,491 1,189,368 593,818 602,100 589,564 597,964 598,363 58.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 48.08% 46.78% 45.35% 43.38% 45.61% 44.94% 45.01% -
ROE 50.05% 17.77% 11.49% 6.25% 28.38% 20.16% 12.45% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.84 8.11 9.68 4.60 18.64 12.46 7.33 37.78%
EPS 2.80 3.80 4.40 2.00 8.50 5.60 3.30 -10.40%
DPS 1.90 0.00 0.50 0.00 2.50 0.50 0.50 144.10%
NAPS 0.1139 0.2139 0.3829 0.3199 0.2995 0.2778 0.2651 -43.14%
Adjusted Per Share Value based on latest NOSH - 602,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.87 1.28 0.76 0.37 1.45 0.99 0.58 118.71%
EPS 0.90 0.60 0.35 0.16 0.66 0.44 0.26 129.35%
DPS 0.30 0.00 0.04 0.00 0.19 0.04 0.04 284.57%
NAPS 0.018 0.0337 0.0301 0.0255 0.0234 0.022 0.021 -9.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.78 2.79 4.22 3.77 3.04 2.83 2.66 -
P/RPS 23.48 34.40 43.59 81.89 16.31 22.71 36.28 -25.23%
P/EPS 48.77 73.42 95.91 188.50 35.76 50.54 80.61 -28.53%
EY 2.05 1.36 1.04 0.53 2.80 1.98 1.24 39.94%
DY 0.68 0.00 0.12 0.00 0.82 0.18 0.19 134.52%
P/NAPS 24.41 13.04 11.02 11.78 10.15 10.19 10.03 81.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 28/05/14 26/02/14 -
Price 2.60 2.48 2.50 4.25 2.80 2.55 2.92 -
P/RPS 21.96 30.58 25.82 92.31 15.02 20.47 39.83 -32.83%
P/EPS 45.61 65.26 56.82 212.50 32.94 45.54 88.48 -35.78%
EY 2.19 1.53 1.76 0.47 3.04 2.20 1.13 55.63%
DY 0.73 0.00 0.20 0.00 0.89 0.20 0.17 164.89%
P/NAPS 22.83 11.59 6.53 13.29 9.35 9.18 11.01 62.82%

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