[SEG] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -33.48%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 101,912 86,263 79,790 75,812 80,216 74,230 64,924 35.02%
PBT 27,132 2,479 5,450 6,452 12,200 2,868 4,553 228.33%
Tax -2,896 2,864 -509 -426 -3,164 -1,010 -1,077 93.25%
NP 24,236 5,343 4,941 6,026 9,036 1,858 3,476 264.53%
-
NP to SH 23,152 5,156 4,588 6,024 9,056 2,073 3,710 238.57%
-
Tax Rate 10.67% -115.53% 9.34% 6.60% 25.93% 35.22% 23.65% -
Total Cost 77,676 80,920 74,849 69,786 71,180 72,372 61,448 16.89%
-
Net Worth 159,503 154,600 153,150 154,015 152,987 153,017 153,442 2.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,708 - - - 1,749 - -
Div Payout % - 33.13% - - - 84.39% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 159,503 154,600 153,150 154,015 152,987 153,017 153,442 2.61%
NOSH 84,496 85,414 85,597 85,811 86,083 87,468 87,791 -2.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.78% 6.19% 6.19% 7.95% 11.26% 2.50% 5.35% -
ROE 14.52% 3.34% 3.00% 3.91% 5.92% 1.35% 2.42% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 120.61 100.99 93.22 88.35 93.18 84.86 73.95 38.51%
EPS 27.40 6.03 5.36 7.02 10.52 2.37 4.23 247.09%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.8877 1.81 1.7892 1.7948 1.7772 1.7494 1.7478 5.26%
Adjusted Per Share Value based on latest NOSH - 85,977
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.05 6.82 6.30 5.99 6.34 5.86 5.13 34.99%
EPS 1.83 0.41 0.36 0.48 0.72 0.16 0.29 241.10%
DPS 0.00 0.13 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.126 0.1221 0.121 0.1217 0.1209 0.1209 0.1212 2.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.17 0.19 0.20 0.21 0.18 0.22 -
P/RPS 0.13 0.17 0.20 0.23 0.23 0.21 0.30 -42.70%
P/EPS 0.58 2.82 3.54 2.85 2.00 7.59 5.21 -76.82%
EY 171.25 35.51 28.21 35.10 50.10 13.17 19.21 329.36%
DY 0.00 11.76 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.08 0.09 0.11 0.11 0.12 0.10 0.13 -27.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 -
Price 0.16 0.17 0.17 0.18 0.18 0.20 0.20 -
P/RPS 0.13 0.17 0.18 0.20 0.19 0.24 0.27 -38.54%
P/EPS 0.58 2.82 3.17 2.56 1.71 8.44 4.73 -75.28%
EY 171.25 35.51 31.53 39.00 58.44 11.85 21.13 302.96%
DY 0.00 11.76 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.08 0.09 0.10 0.10 0.10 0.11 0.11 -19.11%

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