YOLFTbeta
MY EG Services Bhd

MY EG Services Bhd

0138 · KLSE · Technology / Information Technology Services

0.06MYR+0.00 (+9.09%)

Price History

Full chart

Market Stats

Previous Close0.055
Open0.055
Day Range0.05 – 0.06
52-Week Range0.155 – 0.8735
Volume115.24M
Market Cap1.30B
P/E (TTM)1.27
Forward P/E1.33
EPS0.13
Dividend Yield19.63%
Beta0.17
50-Day Avg0.481
200-Day Avg0.72

About

Zetrix AI Berhad, an investment holding company, develops and implements electronic government services project, and provides other related services in Malaysia and internationally. The company offers software solutions and maintenance services; auto insurance intermediary and other related ancillary services; management and consultancy services; advertisement and marketing services; and foreign worker related services. It also operates and manages automotive classified web portal and other value added services for the automotive classified web portal; undertakes finance, leasing, or hire purchase and other credit granting and money lending activities; undertakes information technology, and credit card terminal rental and other related activities; trades in computer hardware, software, printers, accessories, peripherals, equipment, and electronic products; and operates an electronic payment and remittance platform for the issuance, transfer, clearance, and settlement of electronic money, as well as offers various other related ancillary products and services. In addition, the company owns, builds, and operates online TV channel, hostels, and digital platform for commercial services; and provides digital platform for reviews and news on restaurant, and food and beverage business with advertising or marketing for related brands, as well as manufactures, trades, exports and imports, and distributes medical devices and equipment. Further, it offers human resource management and payroll solutions; motor vehicle inspection, repair, and breakdown assistance services; removable motor vehicle spare parts, as well as markets medical products and services, such as health screening solutions and quarantine services; and trades in motor vehicles and provides ancillary services. The company was formerly known as My E.G. Services Berhad and changed its name to Zetrix AI Berhad in June 2025. The company was incorporated in 2000 and is headquartered in Petaling Jaya, Malaysia.

Company Details

  • SectorTechnology
  • IndustryInformation Technology Services
  • CEODr. Norraesah Binti Mohamad B.Sc.(Econ), DSDK, DSPN, Ph.D.
  • Employees1.72K
  • HeadquartersZetrix Tower, Empire City, Petaling Jaya, Malaysia, 47820, Malaysia
  • Websitehttps://www.myeg.com.my

Leadership

  • Dr. Norraesah Binti Mohamad B.Sc.(Econ), DSDK, DSPN, Ph.D.Executive Chairman · b. 1948
  • Mr. Thean Soon WongGroup MD & Executive Director · b. 1971
  • Mr. Chien Ming ChongChief Financial Officer · b. 1974
  • Mr. R. MahalingamHead of Operations · b. 1976
  • Mr. Wai Yi ChinCompany Secretary
  • Mr. Mohd Rushdan Bin Khairul AnuarInformation Technology Director · b. 1985

Financials

Income Statement

Currency: MYR2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue19.26M25.48M49.27M52.48M62.09M58.83M66.92M76.48M109.87M141.52M281.73M371.21M442.75M461.11M530.46M721.88M651.11M774.26M1.02B1.34B
Growth (%)-+32.27%+93.39%+6.50%+18.32%-5.25%+13.75%+14.28%+43.65%+28.80%+99.08%+31.76%+19.27%+4.15%+15.04%+36.08%-9.80%+18.91%+31.34%+31.31%
Cost of Revenue13.18M--24.36M24.98M10.03M9.30M10.47M21.82M24.54M58.55M87.26M119.45M129.18M166.76M283.11M153.34M116.94M119.63M209.30M
Gross Profit6.09M25.48M49.27M28.11M37.11M48.80M57.62M66.01M88.06M116.97M223.18M283.96M323.30M331.93M363.71M438.77M497.77M657.32M897.27M1.13B
Gross Margin31.60%100.00%100.00%53.57%59.77%82.96%86.10%86.31%80.14%82.66%79.22%76.49%73.02%71.98%68.56%60.78%76.45%84.90%88.24%84.33%
Operating Expense1.93M18.34M34.01M10.30M15.52M24.89M29.18M30.82M36.38M47.68M76.48M77.24M62.45M75.20M86.28M111.09M84.29M74.61M71.63M175.37M
Operating Income4.16M7.14M15.26M17.82M21.59M23.91M28.43M35.19M51.67M69.29M146.70M206.72M260.85M256.73M277.42M327.68M413.48M582.71M825.64M950.60M
Operating Margin21.59%28.01%30.98%33.95%34.77%40.65%42.49%46.01%47.03%48.96%52.07%55.69%58.92%55.68%52.30%45.39%63.50%75.26%81.19%71.19%
EBITDA4.71M8.55M17.68M21.94M26.79M31.09M37.17M46.39M64.83M84.55M164.41M226.40M286.27M284.52M314.03M379.28M476.90M592.22M842.59M1.03B
EBITDA Margin24.47%33.54%35.88%41.80%43.15%52.84%55.54%60.65%59.01%59.75%58.36%60.99%64.66%61.70%59.20%52.54%73.24%76.49%82.86%77.49%
Net Income4.02M7.10M14.78M17.20M20.85M22.13M27.34M34.85M50.11M68.14M142.87M201.51M103.16M242.47M268.66M315.94M398.66M487.65M707.69M870.66M
Net Income Margin20.86%27.87%29.99%32.77%33.58%37.61%40.86%45.56%45.61%48.15%50.71%54.28%23.30%52.58%50.65%43.77%61.23%62.98%69.59%65.20%
Interest Expense41.00K21.00K438.00K500.00K541.00K595.00K825.00K797.00K963.00K1.08M3.47M5.24M6.33M7.01M8.06M6.72M9.24M39.96M66.77M83.19M
Interest Expense % of Total Revenue0.21%0.08%0.89%0.95%0.87%1.01%1.23%1.04%0.88%0.76%1.23%1.41%1.43%1.52%1.52%0.93%1.42%5.16%6.57%6.23%

Balance Sheet

Currency: MYR2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets19.08M38.59M58.02M80.69M95.61M122.08M149.97M182.11M236.04M447.80M724.40M863.77M884.25M1.03B1.42B1.88B2.54B3.22B4.25B5.57B
Total Liabilities1.87M2.08M8.58M11.17M11.16M22.11M31.30M42.47M59.38M173.90M324.27M311.83M320.35M322.04M273.91M342.15M667.57M1.02B1.40B1.83B
Total Equity17.14M36.43M49.36M69.47M84.44M99.97M118.67M139.64M176.66M273.91M400.30M553.40M567.95M712.93M1.15B1.55B1.88B2.20B2.85B3.75B
Cash2.28M11.65M6.61M14.56M8.82M5.33M9.82M10.77M13.57M123.39M200.50M121.81M110.09M76.10M221.78M73.01M55.98M84.02M374.19M533.06M
Total Debt-331.00K5.28M4.07M4.19M6.78M11.64M12.11M18.03M12.42M107.27M137.31M127.10M185.70M170.97M166.08M483.33M880.68M1.29B1.70B
Net Debt-2.28M-11.32M-1.33M-10.49M-4.64M1.44M1.82M1.34M4.46M-110.97M-93.23M15.51M17.01M109.59M-50.81M93.08M427.35M796.67M916.52M1.17B

Cash Flow

Currency: MYR2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow2.28M7.72M13.21M20.11M16.75M32.86M29.30M44.28M26.31M143.97M162.41M84.80M137.58M153.71M302.42M118.21M311.21M502.49M783.38M925.79M
Investing Cash Flow-870.00K-6.43M-20.98M-20.64M-11.21M-34.67M-8.99M-18.93M-10.18M-48.39M-158.59M-145.30M-59.26M-74.55M-287.63M-329.91M-520.64M-799.68M-832.62M-1.19B
Financing Cash Flow-124.00K12.11M3.36M3.82M-11.27M-1.68M-15.82M-16.78M-13.70M14.24M73.40M-18.36M-100.31M-113.20M143.18M65.70M192.40M302.30M324.38M431.06M
Capital Expenditure220.00K6.43M10.97M18.53M7.08M34.60M12.45M10.71M5.04M45.29M151.07M134.69M37.99M69.86M182.97M285.03M542.00M482.24M787.91M1.06B
Free Cash Flow2.06M1.30M2.23M1.58M9.66M-1.75M16.85M33.57M21.26M98.68M11.34M-49.88M99.59M83.84M119.45M-166.82M-230.79M22.01M-4.54M-134.32M
Dividends Paid--1.75M10.93M8.47M3.60M9.60M8.32M10.63M17.98M28.85M49.29M49.05M66.20M86.32M79.00M45.48M47.36M144.29M212.40M
FCF to OCF90.37%16.79%16.92%7.84%57.70%-5.32%57.51%75.81%80.83%68.54%6.98%-58.82%72.39%54.55%39.50%-141.13%-74.16%4.38%-0.58%-14.51%
Dividend Paid to FCF--78.30%693.34%87.68%-206.18%56.95%24.78%49.97%18.22%254.52%-98.81%49.25%78.96%72.26%-47.36%-19.71%215.13%-3180.30%-158.13%

Earnings

Report DateDec 2, 2009Mar 3, 2010Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015May 27, 2015Aug 26, 2015Dec 2, 2015Feb 24, 2016May 30, 2016Aug 29, 2016Nov 30, 2016Mar 1, 2017May 30, 2017Aug 28, 2017Feb 27, 2018May 30, 2018Aug 30, 2018Sep 30, 2018May 30, 2019Aug 29, 2019Nov 27, 2019Feb 27, 2020May 26, 2020Aug 27, 2020Nov 26, 2020Mar 3, 2021May 25, 2021Aug 26, 2021Dec 2, 2021Feb 25, 2022May 30, 2022Aug 29, 2022Nov 29, 2022Feb 23, 2023May 30, 2023Aug 21, 2023Nov 20, 2023Feb 28, 2024May 29, 2024Aug 20, 2024Nov 20, 2024Feb 18, 2025May 20, 2025Aug 18, 2025Nov 18, 2025Feb 16, 2026May 25, 2026Aug 24, 2026
EPS Estimate---------------------------------------0.01--------------------------
EPS Actual0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.010.010.010.010.010.010.010.01-0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.010.020.010.010.010.020.020.020.020.030.020.020.030.030.040.030.03
Surprise---------------------------------------0.00%--------------------------
Timing---------------------------------------Pre-market--------Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market--

Key Statistics & Ratios

Market Cap1.30B
Enterprise Value3.12B
Trailing P/E1.27
Forward P/E1.33
PEG Ratio0.89
Price / Sales0.85
Price / Book0.34
EPS0.13
Book Value0.55
Revenue (TTM)1.54B
Gross Profit (TTM)1.39B
EBITDA1.17B
Profit Margin66.89%
Operating Margin71.26%
Return on Equity26.61%
Return on Assets12.29%
Shares Outstanding7.90B
Shares Float6.96B
Beta0.17
Dividend Yield19.63%
Dividend Rate0.03
Payout Ratio23.29%

Dividends

20261×
0.03Aug 18, 2026
20252×
0.00Oct 17, 20250.02Aug 25, 2025
20242×
0.00Oct 21, 20240.02Aug 29, 2024
20232×
0.00Oct 17, 20230.01Aug 23, 2023
20222×
0.00Oct 26, 20220.01Aug 23, 2022
20212×
0.00Oct 14, 20210.01Aug 6, 2021
20201×
0.00Oct 9, 2020
20192×
0.00Jul 25, 20190.01May 6, 2019
20182×
0.00Apr 24, 20180.01Jan 4, 2018
20171×
0.00Apr 21, 2017
20163×
0.00Dec 23, 20160.00Apr 22, 20160.00Jan 4, 2016
20152×
0.00Apr 22, 20150.00Jan 6, 2015
20142×
0.00Apr 23, 20140.00Jan 3, 2014

Stock Splits

  • Sep 13, 20212:1
  • Dec 28, 20163:2
  • Jan 5, 20162:1
  • Jan 8, 20152:1
  • Dec 19, 2008196106:89139
  • Nov 14, 20072:1