[MYEG] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 306.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 55,428 49,689 34,061 11,042 71.13%
PBT 17,687 17,240 11,081 2,542 90.79%
Tax -164 -100 -44 -18 108.72%
NP 17,523 17,140 11,037 2,524 90.65%
-
NP to SH 17,563 17,162 11,032 2,505 91.28%
-
Tax Rate 0.93% 0.58% 0.40% 0.71% -
Total Cost 37,905 32,549 23,024 8,518 64.40%
-
Net Worth 74,781 6,759,124 0 19,376 56.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,444 3,899 2,501 - -
Div Payout % 48.08% 22.72% 22.68% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 74,781 6,759,124 0 19,376 56.79%
NOSH 593,499 587,749 186,300 99,368 81.33%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 31.61% 34.49% 32.40% 22.86% -
ROE 23.49% 0.25% 0.00% 12.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.34 8.45 18.28 11.11 -5.61%
EPS 2.96 2.92 5.92 2.52 5.50%
DPS 1.42 0.66 1.34 0.00 -
NAPS 0.126 11.50 0.00 0.195 -13.53%
Adjusted Per Share Value based on latest NOSH - 99,368
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.73 0.65 0.45 0.14 73.31%
EPS 0.23 0.22 0.14 0.03 97.06%
DPS 0.11 0.05 0.03 0.00 -
NAPS 0.0098 0.8859 0.00 0.0025 57.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/09 31/12/08 31/12/07 - -
Price 0.44 0.45 0.17 0.00 -
P/RPS 4.71 5.32 0.93 0.00 -
P/EPS 14.87 15.41 2.87 0.00 -
EY 6.73 6.49 34.83 0.00 -
DY 3.23 1.47 7.90 0.00 -
P/NAPS 3.49 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/10 26/02/09 22/02/08 - -
Price 0.43 0.38 0.18 0.00 -
P/RPS 4.60 4.49 0.98 0.00 -
P/EPS 14.53 13.01 3.04 0.00 -
EY 6.88 7.68 32.90 0.00 -
DY 3.31 1.75 7.46 0.00 -
P/NAPS 3.41 0.03 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