[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 131.19%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,720 109,872 74,503 43,869 20,406 76,484 55,671 -37.15%
PBT 12,130 50,710 33,761 19,861 8,566 34,391 24,211 -36.89%
Tax -106 -597 -276 -115 -25 458 -91 10.69%
NP 12,024 50,113 33,485 19,746 8,541 34,849 24,120 -37.10%
-
NP to SH 12,042 50,113 33,486 19,746 8,541 34,849 24,120 -37.04%
-
Tax Rate 0.87% 1.18% 0.82% 0.58% 0.29% -1.33% 0.38% -
Total Cost 15,696 59,759 41,018 24,123 11,865 41,635 31,551 -37.18%
-
Net Worth 192,611 176,574 166,114 158,626 152,456 142,602 136,639 25.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 14,739 2,989 2,991 - 10,862 3,015 -
Div Payout % - 29.41% 8.93% 15.15% - 31.17% 12.50% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 192,611 176,574 166,114 158,626 152,456 142,602 136,639 25.69%
NOSH 602,100 589,564 597,964 598,363 610,071 603,482 603,000 -0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.38% 45.61% 44.94% 45.01% 41.86% 45.56% 43.33% -
ROE 6.25% 28.38% 20.16% 12.45% 5.60% 24.44% 17.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.60 18.64 12.46 7.33 3.34 12.67 9.23 -37.11%
EPS 2.00 8.50 5.60 3.30 1.40 5.90 4.00 -36.97%
DPS 0.00 2.50 0.50 0.50 0.00 1.80 0.50 -
NAPS 0.3199 0.2995 0.2778 0.2651 0.2499 0.2363 0.2266 25.81%
Adjusted Per Share Value based on latest NOSH - 589,736
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.37 1.45 0.99 0.58 0.27 1.01 0.74 -36.97%
EPS 0.16 0.66 0.44 0.26 0.11 0.46 0.32 -36.97%
DPS 0.00 0.19 0.04 0.04 0.00 0.14 0.04 -
NAPS 0.0255 0.0234 0.022 0.021 0.0202 0.0189 0.0181 25.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.77 3.04 2.83 2.66 1.96 1.55 0.815 -
P/RPS 81.89 16.31 22.71 36.28 58.60 12.23 8.83 340.81%
P/EPS 188.50 35.76 50.54 80.61 140.00 26.84 20.38 340.03%
EY 0.53 2.80 1.98 1.24 0.71 3.73 4.91 -77.29%
DY 0.00 0.82 0.18 0.19 0.00 1.16 0.61 -
P/NAPS 11.78 10.15 10.19 10.03 7.84 6.56 3.60 120.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 28/05/14 26/02/14 29/11/13 28/08/13 22/05/13 -
Price 4.25 2.80 2.55 2.92 2.52 1.83 1.32 -
P/RPS 92.31 15.02 20.47 39.83 75.34 14.44 14.30 246.29%
P/EPS 212.50 32.94 45.54 88.48 180.00 31.69 33.00 245.73%
EY 0.47 3.04 2.20 1.13 0.56 3.16 3.03 -71.09%
DY 0.00 0.89 0.20 0.17 0.00 0.98 0.38 -
P/NAPS 13.29 9.35 9.18 11.01 10.08 7.74 5.83 73.12%

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