[MYEG] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 19.99%
YoY- 340.4%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,041 43,821 39,141 34,061 29,673 25,481 18,077 88.86%
PBT 16,256 14,824 13,014 11,081 9,244 7,117 4,808 124.76%
Tax -87 -53 -50 -44 -38 -36 -26 123.22%
NP 16,169 14,771 12,964 11,037 9,206 7,081 4,782 124.77%
-
NP to SH 16,186 14,777 12,962 11,032 9,194 7,059 4,762 125.56%
-
Tax Rate 0.54% 0.36% 0.38% 0.40% 0.41% 0.51% 0.54% -
Total Cost 30,872 29,050 26,177 23,024 20,467 18,400 13,295 75.08%
-
Net Worth 5,461,312 50,114 0 0 38,778 33,191 29,018 3152.94%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,196 2,501 2,501 2,501 2,501 - - -
Div Payout % 7.39% 16.93% 19.30% 22.68% 27.21% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,461,312 50,114 0 0 38,778 33,191 29,018 3152.94%
NOSH 260,062 256,999 220,368 186,300 125,090 114,850 107,476 79.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 34.37% 33.71% 33.12% 32.40% 31.02% 27.79% 26.45% -
ROE 0.30% 29.49% 0.00% 0.00% 23.71% 21.27% 16.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.09 17.05 17.76 18.28 23.72 22.19 16.82 4.95%
EPS 6.22 5.75 5.88 5.92 7.35 6.15 4.43 25.31%
DPS 0.46 0.97 1.14 1.34 2.00 0.00 0.00 -
NAPS 21.00 0.195 0.00 0.00 0.31 0.289 0.27 1707.69%
Adjusted Per Share Value based on latest NOSH - 186,300
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.62 0.58 0.52 0.45 0.39 0.34 0.24 87.94%
EPS 0.21 0.20 0.17 0.15 0.12 0.09 0.06 129.99%
DPS 0.02 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 0.7225 0.0066 0.00 0.00 0.0051 0.0044 0.0038 3175.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.14 0.15 0.16 0.17 2.06 1.76 1.78 -
P/RPS 0.77 0.88 0.90 0.93 8.68 7.93 10.58 -82.48%
P/EPS 2.25 2.61 2.72 2.87 28.03 28.64 40.17 -85.28%
EY 44.46 38.33 36.76 34.83 3.57 3.49 2.49 579.56%
DY 3.29 6.49 7.10 7.90 0.97 0.00 0.00 -
P/NAPS 0.01 0.77 0.00 0.00 6.65 6.09 6.59 -98.66%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 - - -
Price 0.13 0.86 0.95 0.18 1.00 0.00 0.00 -
P/RPS 0.72 5.04 5.35 0.98 4.22 0.00 0.00 -
P/EPS 2.09 14.96 16.15 3.04 13.61 0.00 0.00 -
EY 47.88 6.69 6.19 32.90 7.35 0.00 0.00 -
DY 3.54 1.13 1.20 7.46 2.00 0.00 0.00 -
P/NAPS 0.01 4.41 0.00 0.00 3.23 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