[MYEG] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 48.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 39,141 34,061 29,673 25,481 18,077 11,042 4,831 302.88%
PBT 13,014 11,081 9,244 7,117 4,808 2,542 639 644.40%
Tax -50 -44 -38 -36 -26 -18 -11 174.14%
NP 12,964 11,037 9,206 7,081 4,782 2,524 628 651.13%
-
NP to SH 12,962 11,032 9,194 7,059 4,762 2,505 617 659.95%
-
Tax Rate 0.38% 0.40% 0.41% 0.51% 0.54% 0.71% 1.72% -
Total Cost 26,177 23,024 20,467 18,400 13,295 8,518 4,203 238.13%
-
Net Worth 0 0 38,778 33,191 29,018 19,376 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,501 2,501 2,501 - - - - -
Div Payout % 19.30% 22.68% 27.21% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 0 38,778 33,191 29,018 19,376 0 -
NOSH 220,368 186,300 125,090 114,850 107,476 99,368 102,833 66.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.12% 32.40% 31.02% 27.79% 26.45% 22.86% 13.00% -
ROE 0.00% 0.00% 23.71% 21.27% 16.41% 12.93% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.76 18.28 23.72 22.19 16.82 11.11 4.70 142.40%
EPS 5.88 5.92 7.35 6.15 4.43 2.52 0.60 357.31%
DPS 1.14 1.34 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.31 0.289 0.27 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,850
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.51 0.45 0.39 0.33 0.24 0.14 0.06 315.95%
EPS 0.17 0.14 0.12 0.09 0.06 0.03 0.01 560.01%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0051 0.0044 0.0038 0.0025 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - - -
Price 0.16 0.17 2.06 1.76 1.78 0.00 0.00 -
P/RPS 0.90 0.93 8.68 7.93 10.58 0.00 0.00 -
P/EPS 2.72 2.87 28.03 28.64 40.17 0.00 0.00 -
EY 36.76 34.83 3.57 3.49 2.49 0.00 0.00 -
DY 7.10 7.90 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.65 6.09 6.59 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 29/11/07 - - - - -
Price 0.95 0.18 1.00 0.00 0.00 0.00 0.00 -
P/RPS 5.35 0.98 4.22 0.00 0.00 0.00 0.00 -
P/EPS 16.15 3.04 13.61 0.00 0.00 0.00 0.00 -
EY 6.19 32.90 7.35 0.00 0.00 0.00 0.00 -
DY 1.20 7.46 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.23 0.00 0.00 0.00 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