[MYEG] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -75.71%
YoY- 91.93%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 27,720 20,406 16,062 14,192 12,005 13,598 12,243 14.58%
PBT 12,130 8,566 6,541 5,405 2,840 4,517 4,198 19.33%
Tax -106 -25 -37 -29 -39 -47 -47 14.50%
NP 12,024 8,541 6,504 5,376 2,801 4,470 4,151 19.38%
-
NP to SH 12,042 8,541 6,504 5,376 2,801 4,480 4,161 19.36%
-
Tax Rate 0.87% 0.29% 0.57% 0.54% 1.37% 1.04% 1.12% -
Total Cost 15,696 11,865 9,558 8,816 9,204 9,128 8,092 11.66%
-
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,513,325 -42.80%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 1,196 -
Div Payout % - - - - - - 28.75% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 192,611 152,456 123,398 104,593 81,341 78,720 5,513,325 -42.80%
NOSH 602,100 610,071 591,272 597,333 560,200 640,000 260,062 15.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 43.38% 41.86% 40.49% 37.88% 23.33% 32.87% 33.91% -
ROE 6.25% 5.60% 5.27% 5.14% 3.44% 5.69% 0.08% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.60 3.34 2.72 2.38 2.14 2.12 4.71 -0.39%
EPS 2.00 1.40 1.10 0.90 0.50 0.70 1.60 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.3199 0.2499 0.2087 0.1751 0.1452 0.123 21.20 -50.27%
Adjusted Per Share Value based on latest NOSH - 597,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.36 0.27 0.21 0.19 0.16 0.18 0.16 14.46%
EPS 0.16 0.11 0.09 0.07 0.04 0.06 0.05 21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.0252 0.02 0.0162 0.0137 0.0107 0.0103 0.7226 -42.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.77 1.96 0.75 0.60 0.80 0.44 0.14 -
P/RPS 81.89 58.60 27.61 25.25 37.33 20.71 2.97 73.76%
P/EPS 188.50 140.00 68.18 66.67 160.00 62.86 8.75 66.76%
EY 0.53 0.71 1.47 1.50 0.63 1.59 11.43 -40.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.29 -
P/NAPS 11.78 7.84 3.59 3.43 5.51 3.58 0.01 224.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 -
Price 4.25 2.52 0.70 0.61 0.74 0.44 0.13 -
P/RPS 92.31 75.34 25.77 25.67 34.53 20.71 2.76 79.44%
P/EPS 212.50 180.00 63.64 67.78 148.00 62.86 8.13 72.22%
EY 0.47 0.56 1.57 1.48 0.68 1.59 12.31 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.54 -
P/NAPS 13.29 10.08 3.35 3.48 5.10 3.58 0.01 231.39%

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