[MYEG] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 306.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 29,673 25,481 18,077 11,042 4,831 514.22%
PBT 9,244 7,117 4,808 2,542 639 1346.63%
Tax -38 -36 -26 -18 -11 245.45%
NP 9,206 7,081 4,782 2,524 628 1365.92%
-
NP to SH 9,194 7,059 4,762 2,505 617 1390.11%
-
Tax Rate 0.41% 0.51% 0.54% 0.71% 1.72% -
Total Cost 20,467 18,400 13,295 8,518 4,203 386.96%
-
Net Worth 38,778 33,191 29,018 19,376 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,501 - - - - -
Div Payout % 27.21% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 38,778 33,191 29,018 19,376 0 -
NOSH 125,090 114,850 107,476 99,368 102,833 21.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 31.02% 27.79% 26.45% 22.86% 13.00% -
ROE 23.71% 21.27% 16.41% 12.93% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.72 22.19 16.82 11.11 4.70 404.68%
EPS 7.35 6.15 4.43 2.52 0.60 1124.99%
DPS 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.289 0.27 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,368
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.39 0.33 0.24 0.14 0.06 550.00%
EPS 0.12 0.09 0.06 0.03 0.01 1099.99%
DPS 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0044 0.0038 0.0025 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/09/07 29/06/07 30/03/07 - - -
Price 2.06 1.76 1.78 0.00 0.00 -
P/RPS 8.68 7.93 10.58 0.00 0.00 -
P/EPS 28.03 28.64 40.17 0.00 0.00 -
EY 3.57 3.49 2.49 0.00 0.00 -
DY 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 6.65 6.09 6.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/11/07 - - - - -
Price 1.00 0.00 0.00 0.00 0.00 -
P/RPS 4.22 0.00 0.00 0.00 0.00 -
P/EPS 13.61 0.00 0.00 0.00 0.00 -
EY 7.35 0.00 0.00 0.00 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 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