[SEG] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 237.49%
YoY- 155.65%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 37,357 34,832 28,740 25,478 26,420 21,937 17,852 63.23%
PBT 1,427 1,173 501 6,783 -1,609 862 176 301.03%
Tax -1,387 -320 -133 -724 3,246 -169 578 -
NP 40 853 368 6,059 1,637 693 754 -85.75%
-
NP to SH 282 852 344 5,788 1,715 429 748 -47.65%
-
Tax Rate 97.20% 27.28% 26.55% 10.67% - 19.61% -328.41% -
Total Cost 37,317 33,979 28,372 19,419 24,783 21,244 17,098 67.85%
-
Net Worth 84,444 162,399 160,303 159,503 85,478 153,513 154,311 -32.97%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,533 - - - 1,709 - - -
Div Payout % 898.35% - - - 99.68% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 84,444 162,399 160,303 159,503 85,478 153,513 154,311 -32.97%
NOSH 84,444 85,200 83,902 84,496 85,478 85,800 85,977 -1.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.11% 2.45% 1.28% 23.78% 6.20% 3.16% 4.22% -
ROE 0.33% 0.52% 0.21% 3.63% 2.01% 0.28% 0.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.24 40.88 34.25 30.15 30.91 25.57 20.76 65.22%
EPS 0.34 1.00 0.41 6.85 2.00 0.50 0.87 -46.39%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.9061 1.9106 1.8877 1.00 1.7892 1.7948 -32.16%
Adjusted Per Share Value based on latest NOSH - 84,496
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.95 2.75 2.27 2.01 2.09 1.73 1.41 63.21%
EPS 0.02 0.07 0.03 0.46 0.14 0.03 0.06 -51.76%
DPS 0.20 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0667 0.1283 0.1266 0.126 0.0675 0.1213 0.1219 -32.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.17 0.17 0.16 0.17 0.19 0.20 -
P/RPS 0.38 0.42 0.50 0.53 0.55 0.74 0.96 -45.93%
P/EPS 50.91 17.00 41.46 2.34 8.47 38.00 22.99 69.48%
EY 1.96 5.88 2.41 42.81 11.80 2.63 4.35 -41.08%
DY 17.65 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.17 0.09 0.09 0.08 0.17 0.11 0.11 33.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 -
Price 0.19 0.16 0.19 0.16 0.17 0.17 0.18 -
P/RPS 0.43 0.39 0.55 0.53 0.55 0.66 0.87 -37.35%
P/EPS 56.90 16.00 46.34 2.34 8.47 34.00 20.69 95.69%
EY 1.76 6.25 2.16 42.81 11.80 2.94 4.83 -48.82%
DY 15.79 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.19 0.08 0.10 0.08 0.17 0.10 0.10 53.10%

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