[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 72.97%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,111 14,192 58,833 40,935 25,350 12,005 46,018 -22.91%
PBT 12,129 5,405 22,960 14,998 8,684 2,840 21,009 -30.59%
Tax -54 -29 -830 -102 -72 -39 -157 -50.81%
NP 12,075 5,376 22,130 14,896 8,612 2,801 20,852 -30.45%
-
NP to SH 12,075 5,376 22,130 14,896 8,612 2,801 20,872 -30.50%
-
Tax Rate 0.45% 0.54% 3.61% 0.68% 0.83% 1.37% 0.75% -
Total Cost 19,036 8,816 36,703 26,039 16,738 9,204 25,166 -16.93%
-
Net Worth 108,675 104,593 99,901 94,976 95,347 81,341 83,845 18.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,018 - 6,604 2,979 - - 2,981 0.82%
Div Payout % 25.00% - 29.84% 20.00% - - 14.29% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 108,675 104,593 99,901 94,976 95,347 81,341 83,845 18.82%
NOSH 603,750 597,333 600,368 595,840 615,142 560,200 596,342 0.82%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 38.81% 37.88% 37.61% 36.39% 33.97% 23.33% 45.31% -
ROE 11.11% 5.14% 22.15% 15.68% 9.03% 3.44% 24.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.15 2.38 9.80 6.87 4.12 2.14 7.72 -23.59%
EPS 2.00 0.90 3.70 2.50 1.40 0.50 3.50 -31.06%
DPS 0.50 0.00 1.10 0.50 0.00 0.00 0.50 0.00%
NAPS 0.18 0.1751 0.1664 0.1594 0.155 0.1452 0.1406 17.84%
Adjusted Per Share Value based on latest NOSH - 628,300
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.41 0.19 0.78 0.54 0.34 0.16 0.61 -23.21%
EPS 0.16 0.07 0.29 0.20 0.11 0.04 0.28 -31.06%
DPS 0.04 0.00 0.09 0.04 0.00 0.00 0.04 0.00%
NAPS 0.0144 0.0138 0.0132 0.0126 0.0126 0.0108 0.0111 18.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.64 0.60 0.71 0.81 0.80 0.80 0.76 -
P/RPS 12.42 25.25 7.25 11.79 19.41 37.33 9.85 16.66%
P/EPS 32.00 66.67 19.26 32.40 57.14 160.00 21.71 29.42%
EY 3.13 1.50 5.19 3.09 1.75 0.63 4.61 -22.69%
DY 0.78 0.00 1.55 0.62 0.00 0.00 0.66 11.74%
P/NAPS 3.56 3.43 4.27 5.08 5.16 5.51 5.41 -24.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 -
Price 0.68 0.61 0.61 0.75 0.76 0.74 0.72 -
P/RPS 13.20 25.67 6.22 10.92 18.44 34.53 9.33 25.94%
P/EPS 34.00 67.78 16.55 30.00 54.29 148.00 20.57 39.66%
EY 2.94 1.48 6.04 3.33 1.84 0.68 4.86 -28.40%
DY 0.74 0.00 1.80 0.67 0.00 0.00 0.69 4.76%
P/NAPS 3.78 3.48 3.67 4.71 4.90 5.10 5.12 -18.26%

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