[SEG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.32%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 75,812 80,216 74,230 64,924 61,108 65,164 75,118 0.61%
PBT 6,452 12,200 2,868 4,553 5,042 8,092 1,000 247.75%
Tax -426 -3,164 -1,010 -1,077 -1,036 -1,780 -1,048 -45.21%
NP 6,026 9,036 1,858 3,476 4,006 6,312 -48 -
-
NP to SH 6,024 9,056 2,073 3,710 4,232 6,444 236 772.08%
-
Tax Rate 6.60% 25.93% 35.22% 23.65% 20.55% 22.00% 104.80% -
Total Cost 69,786 71,180 72,372 61,448 57,102 58,852 75,166 -4.84%
-
Net Worth 154,015 152,987 153,017 153,442 153,598 153,995 150,291 1.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,749 - - - 1,746 -
Div Payout % - - 84.39% - - - 739.90% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,015 152,987 153,017 153,442 153,598 153,995 150,291 1.64%
NOSH 85,811 86,083 87,468 87,791 87,800 88,032 87,307 -1.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.95% 11.26% 2.50% 5.35% 6.56% 9.69% -0.06% -
ROE 3.91% 5.92% 1.35% 2.42% 2.76% 4.18% 0.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.35 93.18 84.86 73.95 69.60 74.02 86.04 1.78%
EPS 7.02 10.52 2.37 4.23 4.82 7.32 0.27 782.89%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.7948 1.7772 1.7494 1.7478 1.7494 1.7493 1.7214 2.83%
Adjusted Per Share Value based on latest NOSH - 87,763
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.99 6.34 5.86 5.13 4.83 5.15 5.93 0.67%
EPS 0.48 0.72 0.16 0.29 0.33 0.51 0.02 736.89%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.14 -
NAPS 0.1217 0.1209 0.1209 0.1212 0.1214 0.1217 0.1187 1.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.20 0.21 0.18 0.22 0.24 0.26 0.20 -
P/RPS 0.23 0.23 0.21 0.30 0.34 0.35 0.23 0.00%
P/EPS 2.85 2.00 7.59 5.21 4.98 3.55 73.99 -88.66%
EY 35.10 50.10 13.17 19.21 20.08 28.15 1.35 782.89%
DY 0.00 0.00 11.11 0.00 0.00 0.00 10.00 -
P/NAPS 0.11 0.12 0.10 0.13 0.14 0.15 0.12 -5.65%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 01/03/06 -
Price 0.18 0.18 0.20 0.20 0.23 0.25 0.20 -
P/RPS 0.20 0.19 0.24 0.27 0.33 0.34 0.23 -8.91%
P/EPS 2.56 1.71 8.44 4.73 4.77 3.42 73.99 -89.44%
EY 39.00 58.44 11.85 21.13 20.96 29.28 1.35 847.31%
DY 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.10 0.10 0.11 0.11 0.13 0.14 0.12 -11.47%

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