[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 124.71%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,406 76,484 55,671 35,253 16,062 66,924 49,451 -44.54%
PBT 8,566 34,391 24,211 14,681 6,541 27,597 19,363 -41.91%
Tax -25 458 -91 -66 -37 -265 -84 -55.39%
NP 8,541 34,849 24,120 14,615 6,504 27,332 19,279 -41.85%
-
NP to SH 8,541 34,849 24,120 14,615 6,504 27,332 19,279 -41.85%
-
Tax Rate 0.29% -1.33% 0.38% 0.45% 0.57% 0.96% 0.43% -
Total Cost 11,865 41,635 31,551 20,638 9,558 39,592 30,172 -46.29%
-
Net Worth 152,456 142,602 136,639 129,255 123,398 117,289 115,011 20.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 10,862 3,015 2,923 - 8,318 3,012 -
Div Payout % - 31.17% 12.50% 20.00% - 30.43% 15.62% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,456 142,602 136,639 129,255 123,398 117,289 115,011 20.65%
NOSH 610,071 603,482 603,000 584,600 591,272 594,173 602,468 0.83%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 41.86% 45.56% 43.33% 41.46% 40.49% 40.84% 38.99% -
ROE 5.60% 24.44% 17.65% 11.31% 5.27% 23.30% 16.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.34 12.67 9.23 6.03 2.72 11.26 8.21 -45.06%
EPS 1.40 5.90 4.00 2.50 1.10 4.60 3.20 -42.34%
DPS 0.00 1.80 0.50 0.50 0.00 1.40 0.50 -
NAPS 0.2499 0.2363 0.2266 0.2211 0.2087 0.1974 0.1909 19.64%
Adjusted Per Share Value based on latest NOSH - 579,428
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.27 1.00 0.73 0.46 0.21 0.88 0.65 -44.29%
EPS 0.11 0.46 0.32 0.19 0.09 0.36 0.25 -42.12%
DPS 0.00 0.14 0.04 0.04 0.00 0.11 0.04 -
NAPS 0.02 0.0187 0.0179 0.0169 0.0162 0.0154 0.0151 20.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.55 0.815 0.79 0.75 0.58 0.65 -
P/RPS 58.60 12.23 8.83 13.10 27.61 5.15 7.92 279.24%
P/EPS 140.00 26.84 20.38 31.60 68.18 12.61 20.31 261.77%
EY 0.71 3.73 4.91 3.16 1.47 7.93 4.92 -72.45%
DY 0.00 1.16 0.61 0.63 0.00 2.41 0.77 -
P/NAPS 7.84 6.56 3.60 3.57 3.59 2.94 3.40 74.44%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 22/05/13 25/02/13 28/11/12 30/08/12 24/05/12 -
Price 2.52 1.83 1.32 0.75 0.70 0.87 0.58 -
P/RPS 75.34 14.44 14.30 12.44 25.77 7.72 7.07 383.55%
P/EPS 180.00 31.69 33.00 30.00 63.64 18.91 18.13 361.29%
EY 0.56 3.16 3.03 3.33 1.57 5.29 5.52 -78.21%
DY 0.00 0.98 0.38 0.67 0.00 1.61 0.86 -
P/NAPS 10.08 7.74 5.83 3.39 3.35 4.41 3.04 122.19%

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