[MYEG] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -51.91%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,898 15,584 13,346 12,005 13,309 16,558 14,840 13.34%
PBT 7,963 6,313 5,843 2,840 5,855 5,857 4,777 40.71%
Tax -728 -30 -33 -39 -30 -39 -40 595.59%
NP 7,235 6,283 5,810 2,801 5,825 5,818 4,737 32.72%
-
NP to SH 7,235 6,283 5,810 2,801 5,825 5,818 4,748 32.52%
-
Tax Rate 9.14% 0.48% 0.56% 1.37% 0.51% 0.67% 0.84% -
Total Cost 10,663 9,301 7,536 9,204 7,484 10,740 10,103 3.67%
-
Net Worth 101,350 100,151 90,055 81,341 82,132 79,124 74,781 22.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,654 3,141 - - 3,495 - 2,967 14.93%
Div Payout % 50.51% 50.00% - - 60.00% - 62.50% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 101,350 100,151 90,055 81,341 82,132 79,124 74,781 22.53%
NOSH 609,076 628,300 581,000 560,200 582,500 581,800 593,499 1.74%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 40.42% 40.32% 43.53% 23.33% 43.77% 35.14% 31.92% -
ROE 7.14% 6.27% 6.45% 3.44% 7.09% 7.35% 6.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.94 2.48 2.30 2.14 2.28 2.85 2.50 11.44%
EPS 1.20 1.00 1.00 0.50 1.00 1.00 0.80 31.13%
DPS 0.60 0.50 0.00 0.00 0.60 0.00 0.50 12.96%
NAPS 0.1664 0.1594 0.155 0.1452 0.141 0.136 0.126 20.43%
Adjusted Per Share Value based on latest NOSH - 560,200
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.24 0.21 0.18 0.16 0.18 0.22 0.20 12.96%
EPS 0.10 0.08 0.08 0.04 0.08 0.08 0.06 40.70%
DPS 0.05 0.04 0.00 0.00 0.05 0.00 0.04 16.08%
NAPS 0.0134 0.0132 0.0119 0.0108 0.0109 0.0105 0.0099 22.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.71 0.81 0.80 0.80 0.76 0.44 0.44 -
P/RPS 24.16 32.66 34.83 37.33 33.26 15.46 17.60 23.58%
P/EPS 59.77 81.00 80.00 160.00 76.00 44.00 55.00 5.71%
EY 1.67 1.23 1.25 0.63 1.32 2.27 1.82 -5.58%
DY 0.85 0.62 0.00 0.00 0.79 0.00 1.14 -17.81%
P/NAPS 4.27 5.08 5.16 5.51 5.39 3.24 3.49 14.43%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 26/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.61 0.75 0.76 0.74 0.72 0.57 0.43 -
P/RPS 20.76 30.24 33.09 34.53 31.51 20.03 17.20 13.40%
P/EPS 51.35 75.00 76.00 148.00 72.00 57.00 53.75 -3.00%
EY 1.95 1.33 1.32 0.68 1.39 1.75 1.86 3.20%
DY 0.98 0.67 0.00 0.00 0.83 0.00 1.16 -10.66%
P/NAPS 3.67 4.71 4.90 5.10 5.11 4.19 3.41 5.03%

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