[MYEG] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 17.71%
YoY- 158.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 48,972 43,821 42,316 39,244 38,748 25,481 24,102 60.21%
PBT 16,792 14,825 14,274 13,016 11,064 7,117 6,410 89.70%
Tax -188 -54 -54 -54 -52 -36 -34 211.72%
NP 16,604 14,771 14,220 12,962 11,012 7,081 6,376 88.95%
-
NP to SH 16,644 14,778 14,221 12,958 11,008 7,060 6,349 89.78%
-
Tax Rate 1.12% 0.36% 0.38% 0.41% 0.47% 0.51% 0.53% -
Total Cost 32,368 29,050 28,096 26,282 27,736 18,400 17,726 49.23%
-
Net Worth 5,513,325 48,842 0 0 38,778 32,386 29,221 3158.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,785 5,009 4,989 6,170 - - - -
Div Payout % 28.75% 33.90% 35.09% 47.62% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,513,325 48,842 0 0 38,778 32,386 29,221 3158.37%
NOSH 260,062 250,474 187,122 154,261 125,090 112,063 108,227 79.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 33.91% 33.71% 33.60% 33.03% 28.42% 27.79% 26.45% -
ROE 0.30% 30.26% 0.00% 0.00% 28.39% 21.80% 21.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.83 17.50 22.61 25.44 30.98 22.74 22.27 -10.55%
EPS 6.40 2.60 2.40 2.20 8.80 6.30 5.87 5.91%
DPS 1.84 2.00 2.67 4.00 0.00 0.00 0.00 -
NAPS 21.20 0.195 0.00 0.00 0.31 0.289 0.27 1719.12%
Adjusted Per Share Value based on latest NOSH - 186,300
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.64 0.57 0.55 0.51 0.51 0.33 0.32 58.53%
EPS 0.22 0.19 0.19 0.17 0.14 0.09 0.08 95.92%
DPS 0.06 0.07 0.07 0.08 0.00 0.00 0.00 -
NAPS 0.7226 0.0064 0.00 0.00 0.0051 0.0042 0.0038 3175.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.14 0.15 0.16 0.17 2.06 1.76 1.78 -
P/RPS 0.74 0.86 0.71 0.67 6.65 7.74 7.99 -79.44%
P/EPS 2.19 2.54 2.11 2.02 23.41 27.94 30.34 -82.58%
EY 45.71 39.33 47.50 49.41 4.27 3.58 3.30 474.00%
DY 13.14 13.33 16.67 23.53 0.00 0.00 0.00 -
P/NAPS 0.01 0.77 0.00 0.00 6.65 6.09 6.59 -98.66%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 23/05/08 22/02/08 29/11/07 24/08/07 25/05/07 -
Price 0.13 0.86 0.95 0.18 1.00 1.75 1.75 -
P/RPS 0.69 4.92 4.20 0.71 3.23 7.70 7.86 -80.15%
P/EPS 2.03 14.58 12.50 2.14 11.36 27.78 29.83 -83.24%
EY 49.23 6.86 8.00 46.67 8.80 3.60 3.35 497.03%
DY 14.15 2.33 2.81 22.22 0.00 0.00 0.00 -
P/NAPS 0.01 4.41 0.00 0.00 3.23 6.06 6.48 -98.64%

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