[SEG] QoQ 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- 261.91%
YoY- 182.14%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,537 18,139 14,263 16,291 17,530 20,652 17,642 27.87%
PBT -547 894 498 2,023 -270 1,095 -459 12.36%
Tax -202 -290 -73 -445 -794 -219 92 -
NP -749 604 425 1,578 -1,064 876 -367 60.68%
-
NP to SH -710 667 505 1,611 -995 930 -270 90.18%
-
Tax Rate - 32.44% 14.66% 22.00% - 20.00% - -
Total Cost 26,286 17,535 13,838 14,713 18,594 19,776 18,009 28.58%
-
Net Worth 151,472 153,392 152,318 153,995 153,665 121,812 125,423 13.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,731 - - - 1,776 - - -
Div Payout % 0.00% - - - 0.00% - - -
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 151,472 153,392 152,318 153,995 153,665 121,812 125,423 13.36%
NOSH 86,585 87,763 87,068 88,032 88,849 89,423 89,999 -2.53%
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 -2.93% 3.33% 2.98% 9.69% -6.07% 4.24% -2.08% -
ROE -0.47% 0.43% 0.33% 1.05% -0.65% 0.76% -0.22% -
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 29.49 20.67 16.38 18.51 19.73 23.09 19.60 31.20%
EPS -0.82 0.76 0.58 1.83 -1.12 1.04 -0.30 95.13%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.7494 1.7478 1.7494 1.7493 1.7295 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 2.02 1.43 1.13 1.29 1.38 1.63 1.39 28.21%
EPS -0.06 0.05 0.04 0.13 -0.08 0.07 -0.02 107.59%
DPS 0.14 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1197 0.1212 0.1203 0.1217 0.1214 0.0962 0.0991 13.37%
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 0.61 1.06 1.47 1.40 1.01 1.17 1.58 -46.88%
P/EPS -21.95 28.95 41.38 14.21 -17.86 25.96 -103.33 -64.29%
EY -4.56 3.45 2.42 7.04 -5.60 3.85 -0.97 179.83%
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 0.68 0.97 1.40 1.35 1.01 0.91 1.48 -40.37%
P/EPS -24.39 26.32 39.66 13.66 -17.86 20.19 -96.67 -59.97%
EY -4.10 3.80 2.52 7.32 -5.60 4.95 -1.03 150.53%
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