[MYEG] YoY Cumulative 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- -73.95%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,062 14,192 12,005 13,598 12,243 9,687 4,831 22.14%
PBT 6,541 5,405 2,840 4,517 4,198 2,766 639 47.30%
Tax -37 -29 -39 -47 -47 -13 -11 22.38%
NP 6,504 5,376 2,801 4,470 4,151 2,753 628 47.58%
-
NP to SH 6,504 5,376 2,801 4,480 4,161 2,752 617 48.02%
-
Tax Rate 0.57% 0.54% 1.37% 1.04% 1.12% 0.47% 1.72% -
Total Cost 9,558 8,816 9,204 9,128 8,092 6,934 4,203 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 - - - - 1,196 - - -
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 5.27% 5.14% 3.44% 5.69% 0.08% 7.10% 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 2.72 2.38 2.14 2.12 4.71 7.74 4.70 -8.70%
EPS 1.10 0.90 0.50 0.70 1.60 2.20 0.60 10.61%
DPS 0.00 0.00 0.00 0.00 0.46 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 0.21 0.19 0.16 0.18 0.16 0.13 0.06 23.19%
EPS 0.09 0.07 0.04 0.06 0.05 0.04 0.01 44.17%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0162 0.0137 0.0107 0.0103 0.7226 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 27.61 25.25 37.33 20.71 2.97 26.60 0.00 -
P/EPS 68.18 66.67 160.00 62.86 8.75 93.64 0.00 -
EY 1.47 1.50 0.63 1.59 11.43 1.07 0.00 -
DY 0.00 0.00 0.00 0.00 3.29 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 25.77 25.67 34.53 20.71 2.76 12.91 0.00 -
P/EPS 63.64 67.78 148.00 62.86 8.13 45.45 0.00 -
EY 1.57 1.48 0.68 1.59 12.31 2.20 0.00 -
DY 0.00 0.00 0.00 0.00 3.54 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