[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 113.0%
YoY- 36.8%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,598 52,480 38,711 25,490 12,243 43,821 31,737 -43.13%
PBT 4,517 17,315 13,167 8,922 4,198 14,825 10,706 -43.71%
Tax -47 -151 -116 -73 -47 -54 -41 9.52%
NP 4,470 17,164 13,051 8,849 4,151 14,771 10,665 -43.96%
-
NP to SH 4,480 17,198 13,075 8,863 4,161 14,778 10,666 -43.88%
-
Tax Rate 1.04% 0.87% 0.88% 0.82% 1.12% 0.36% 0.38% -
Total Cost 9,128 35,316 25,660 16,641 8,092 29,050 21,072 -42.72%
-
Net Worth 78,720 68,791 70,129 6,794,966 5,513,325 48,842 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 10,793 8,142 5,376 1,196 5,009 3,742 -
Div Payout % - 62.76% 62.27% 60.67% 28.75% 33.90% 35.09% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 78,720 68,791 70,129 6,794,966 5,513,325 48,842 0 -
NOSH 640,000 593,034 594,318 590,866 260,062 250,474 187,122 126.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.87% 32.71% 33.71% 34.72% 33.91% 33.71% 33.60% -
ROE 5.69% 25.00% 18.64% 0.13% 0.08% 30.26% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.12 8.85 6.51 4.31 4.71 17.50 16.96 -74.96%
EPS 0.70 2.90 2.20 1.50 1.60 2.60 1.80 -46.69%
DPS 0.00 1.82 1.37 0.91 0.46 2.00 2.00 -
NAPS 0.123 0.116 0.118 11.50 21.20 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.18 0.69 0.51 0.33 0.16 0.57 0.42 -43.12%
EPS 0.06 0.23 0.17 0.12 0.05 0.19 0.14 -43.12%
DPS 0.00 0.14 0.11 0.07 0.02 0.07 0.05 -
NAPS 0.0103 0.009 0.0092 0.8906 0.7226 0.0064 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.44 0.44 0.45 0.14 0.15 0.16 -
P/RPS 20.71 4.97 6.76 10.43 2.97 0.86 0.94 684.42%
P/EPS 62.86 15.17 20.00 30.00 8.75 2.54 2.81 692.42%
EY 1.59 6.59 5.00 3.33 11.43 39.33 35.63 -87.39%
DY 0.00 4.14 3.11 2.02 3.29 13.33 12.50 -
P/NAPS 3.58 3.79 3.73 0.04 0.01 0.77 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 23/05/08 -
Price 0.44 0.44 0.43 0.38 0.13 0.86 0.95 -
P/RPS 20.71 4.97 6.60 8.81 2.76 4.92 5.60 138.95%
P/EPS 62.86 15.17 19.55 25.33 8.13 14.58 16.67 142.07%
EY 1.59 6.59 5.12 3.95 12.31 6.86 6.00 -58.70%
DY 0.00 4.14 3.19 2.39 3.54 2.33 2.11 -
P/NAPS 3.58 3.79 3.64 0.03 0.01 4.41 0.00 -

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