[MYEG] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.2%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,248 56,768 48,020 54,392 48,972 38,748 19,324 22.14%
PBT 26,164 21,620 11,360 18,068 16,792 11,064 2,556 47.30%
Tax -148 -116 -156 -188 -188 -52 -44 22.38%
NP 26,016 21,504 11,204 17,880 16,604 11,012 2,512 47.58%
-
NP to SH 26,016 21,504 11,204 17,920 16,644 11,008 2,468 48.02%
-
Tax Rate 0.57% 0.54% 1.37% 1.04% 1.12% 0.47% 1.72% -
Total Cost 38,232 35,264 36,816 36,512 32,368 27,736 16,812 14.66%
-
Net Worth 123,398 104,593 81,341 78,720 5,513,325 38,778 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 4,785 - - -
Div Payout % - - - - 28.75% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,398 104,593 81,341 78,720 5,513,325 38,778 0 -
NOSH 591,272 597,333 560,200 640,000 260,062 125,090 102,833 33.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 40.49% 37.88% 23.33% 32.87% 33.91% 28.42% 13.00% -
ROE 21.08% 20.56% 13.77% 22.76% 0.30% 28.39% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.87 9.50 8.57 8.50 18.83 30.98 18.79 -8.71%
EPS 4.40 3.60 2.00 2.80 6.40 8.80 2.40 10.61%
DPS 0.00 0.00 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.2087 0.1751 0.1452 0.123 21.20 0.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 640,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.85 0.75 0.64 0.72 0.65 0.51 0.26 21.80%
EPS 0.34 0.28 0.15 0.24 0.22 0.15 0.03 49.81%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0163 0.0138 0.0108 0.0104 0.7294 0.0051 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 0.75 0.60 0.80 0.44 0.14 2.06 0.00 -
P/RPS 6.90 6.31 9.33 5.18 0.74 6.65 0.00 -
P/EPS 17.05 16.67 40.00 15.71 2.19 23.41 0.00 -
EY 5.87 6.00 2.50 6.36 45.71 4.27 0.00 -
DY 0.00 0.00 0.00 0.00 13.14 0.00 0.00 -
P/NAPS 3.59 3.43 5.51 3.58 0.01 6.65 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 29/11/07 - -
Price 0.70 0.61 0.74 0.44 0.13 1.00 0.00 -
P/RPS 6.44 6.42 8.63 5.18 0.69 3.23 0.00 -
P/EPS 15.91 16.94 37.00 15.71 2.03 11.36 0.00 -
EY 6.29 5.90 2.70 6.36 49.23 8.80 0.00 -
DY 0.00 0.00 0.00 0.00 14.15 0.00 0.00 -
P/NAPS 3.35 3.48 5.10 3.58 0.01 3.23 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