[MYEG] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 30.25%
YoY- 1390.11%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 43,821 39,141 34,061 29,673 25,481 18,077 11,042 150.87%
PBT 14,824 13,014 11,081 9,244 7,117 4,808 2,542 224.33%
Tax -53 -50 -44 -38 -36 -26 -18 105.56%
NP 14,771 12,964 11,037 9,206 7,081 4,782 2,524 225.09%
-
NP to SH 14,777 12,962 11,032 9,194 7,059 4,762 2,505 226.83%
-
Tax Rate 0.36% 0.38% 0.40% 0.41% 0.51% 0.54% 0.71% -
Total Cost 29,050 26,177 23,024 20,467 18,400 13,295 8,518 126.74%
-
Net Worth 50,114 0 0 38,778 33,191 29,018 19,376 88.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,501 2,501 2,501 2,501 - - - -
Div Payout % 16.93% 19.30% 22.68% 27.21% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,114 0 0 38,778 33,191 29,018 19,376 88.53%
NOSH 256,999 220,368 186,300 125,090 114,850 107,476 99,368 88.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 33.71% 33.12% 32.40% 31.02% 27.79% 26.45% 22.86% -
ROE 29.49% 0.00% 0.00% 23.71% 21.27% 16.41% 12.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.05 17.76 18.28 23.72 22.19 16.82 11.11 33.08%
EPS 5.75 5.88 5.92 7.35 6.15 4.43 2.52 73.40%
DPS 0.97 1.14 1.34 2.00 0.00 0.00 0.00 -
NAPS 0.195 0.00 0.00 0.31 0.289 0.27 0.195 0.00%
Adjusted Per Share Value based on latest NOSH - 125,090
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.58 0.52 0.45 0.39 0.34 0.24 0.15 146.55%
EPS 0.20 0.17 0.15 0.12 0.09 0.06 0.03 254.62%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 0.0066 0.00 0.00 0.0051 0.0044 0.0038 0.0026 86.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 - -
Price 0.15 0.16 0.17 2.06 1.76 1.78 0.00 -
P/RPS 0.88 0.90 0.93 8.68 7.93 10.58 0.00 -
P/EPS 2.61 2.72 2.87 28.03 28.64 40.17 0.00 -
EY 38.33 36.76 34.83 3.57 3.49 2.49 0.00 -
DY 6.49 7.10 7.90 0.97 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 6.65 6.09 6.59 0.00 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 22/02/08 29/11/07 - - - -
Price 0.86 0.95 0.18 1.00 0.00 0.00 0.00 -
P/RPS 5.04 5.35 0.98 4.22 0.00 0.00 0.00 -
P/EPS 14.96 16.15 3.04 13.61 0.00 0.00 0.00 -
EY 6.69 6.19 32.90 7.35 0.00 0.00 0.00 -
DY 1.13 1.20 7.46 2.00 0.00 0.00 0.00 -
P/NAPS 4.41 0.00 0.00 3.23 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