[SEG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 582.63%
YoY- 182.14%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 74,230 48,693 30,554 16,291 75,118 57,588 36,936 59.05%
PBT 2,868 3,415 2,521 2,023 1,000 1,270 175 541.92%
Tax -1,010 -808 -518 -445 -1,048 -254 -35 835.06%
NP 1,858 2,607 2,003 1,578 -48 1,016 140 457.91%
-
NP to SH 2,073 2,783 2,116 1,611 236 1,231 301 260.71%
-
Tax Rate 35.22% 23.66% 20.55% 22.00% 104.80% 20.00% 20.00% -
Total Cost 72,372 46,086 28,551 14,713 75,166 56,572 36,796 56.78%
-
Net Worth 153,017 153,442 153,598 153,995 150,291 121,512 123,374 15.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,749 - - - 1,746 - - -
Div Payout % 84.39% - - - 739.90% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 153,017 153,442 153,598 153,995 150,291 121,512 123,374 15.39%
NOSH 87,468 87,791 87,800 88,032 87,307 89,202 88,529 -0.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.50% 5.35% 6.56% 9.69% -0.06% 1.76% 0.38% -
ROE 1.35% 1.81% 1.38% 1.05% 0.16% 1.01% 0.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.86 55.46 34.80 18.51 86.04 64.56 41.72 60.32%
EPS 2.37 3.17 2.41 1.83 0.27 1.38 0.34 263.61%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.7494 1.7478 1.7494 1.7493 1.7214 1.3622 1.3936 16.31%
Adjusted Per Share Value based on latest NOSH - 88,032
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.86 3.85 2.41 1.29 5.93 4.55 2.92 58.90%
EPS 0.16 0.22 0.17 0.13 0.02 0.10 0.02 298.48%
DPS 0.14 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1209 0.1212 0.1214 0.1217 0.1187 0.096 0.0975 15.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.18 0.22 0.24 0.26 0.20 0.27 0.31 -
P/RPS 0.21 0.40 0.69 1.40 0.23 0.42 0.74 -56.71%
P/EPS 7.59 6.94 9.96 14.21 73.99 19.57 91.18 -80.84%
EY 13.17 14.41 10.04 7.04 1.35 5.11 1.10 420.99%
DY 11.11 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.14 0.15 0.12 0.20 0.22 -40.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 30/05/06 01/03/06 29/11/05 30/08/05 -
Price 0.20 0.20 0.23 0.25 0.20 0.21 0.29 -
P/RPS 0.24 0.36 0.66 1.35 0.23 0.33 0.70 -50.91%
P/EPS 8.44 6.31 9.54 13.66 73.99 15.22 85.29 -78.51%
EY 11.85 15.85 10.48 7.32 1.35 6.57 1.17 366.14%
DY 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.13 0.14 0.12 0.15 0.21 -34.94%

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