[MYEG] YoY Quarter Result on 30-Sep-2010 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -51.91%
YoY- -37.48%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,406 16,062 14,192 12,005 13,598 12,243 9,687 13.20%
PBT 8,566 6,541 5,405 2,840 4,517 4,198 2,766 20.71%
Tax -25 -37 -29 -39 -47 -47 -13 11.50%
NP 8,541 6,504 5,376 2,801 4,470 4,151 2,753 20.74%
-
NP to SH 8,541 6,504 5,376 2,801 4,480 4,161 2,752 20.75%
-
Tax Rate 0.29% 0.57% 0.54% 1.37% 1.04% 1.12% 0.47% -
Total Cost 11,865 9,558 8,816 9,204 9,128 8,092 6,934 9.35%
-
Net Worth 152,456 123,398 104,593 81,341 78,720 5,513,325 38,778 25.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 1,196 - -
Div Payout % - - - - - 28.75% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 152,456 123,398 104,593 81,341 78,720 5,513,325 38,778 25.60%
NOSH 610,071 591,272 597,333 560,200 640,000 260,062 125,090 30.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 41.86% 40.49% 37.88% 23.33% 32.87% 33.91% 28.42% -
ROE 5.60% 5.27% 5.14% 3.44% 5.69% 0.08% 7.10% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.34 2.72 2.38 2.14 2.12 4.71 7.74 -13.05%
EPS 1.40 1.10 0.90 0.50 0.70 1.60 2.20 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.2499 0.2087 0.1751 0.1452 0.123 21.20 0.31 -3.52%
Adjusted Per Share Value based on latest NOSH - 560,200
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.27 0.21 0.19 0.16 0.18 0.16 0.13 12.94%
EPS 0.11 0.09 0.07 0.04 0.06 0.06 0.04 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0202 0.0163 0.0138 0.0108 0.0104 0.7294 0.0051 25.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.96 0.75 0.60 0.80 0.44 0.14 2.06 -
P/RPS 58.60 27.61 25.25 37.33 20.71 2.97 26.60 14.05%
P/EPS 140.00 68.18 66.67 160.00 62.86 8.75 93.64 6.92%
EY 0.71 1.47 1.50 0.63 1.59 11.43 1.07 -6.60%
DY 0.00 0.00 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 7.84 3.59 3.43 5.51 3.58 0.01 6.65 2.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 28/11/12 30/11/11 26/11/10 25/11/09 26/11/08 29/11/07 -
Price 2.52 0.70 0.61 0.74 0.44 0.13 1.00 -
P/RPS 75.34 25.77 25.67 34.53 20.71 2.76 12.91 34.14%
P/EPS 180.00 63.64 67.78 148.00 62.86 8.13 45.45 25.75%
EY 0.56 1.57 1.48 0.68 1.59 12.31 2.20 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 10.08 3.35 3.48 5.10 3.58 0.01 3.23 20.86%

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