[SEG] YoY Cumulative 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- 31.52%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 126,571 90,050 59,843 48,693 57,588 65,679 73,762 9.40%
PBT 13,698 8,457 4,088 3,415 1,270 13,202 14,639 -1.10%
Tax -3,255 -1,177 -382 -808 -254 -3,843 -5,206 -7.52%
NP 10,443 7,280 3,706 2,607 1,016 9,359 9,433 1.70%
-
NP to SH 9,969 6,984 3,441 2,783 1,231 9,359 9,433 0.92%
-
Tax Rate 23.76% 13.92% 9.34% 23.66% 20.00% 29.11% 35.56% -
Total Cost 116,128 82,770 56,137 46,086 56,572 56,320 64,329 10.33%
-
Net Worth 165,735 159,427 153,150 153,442 121,512 111,156 90,950 10.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 165,735 159,427 153,150 153,442 121,512 111,156 90,950 10.50%
NOSH 82,867 83,640 85,597 87,791 89,202 82,823 79,335 0.72%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.25% 8.08% 6.19% 5.35% 1.76% 14.25% 12.79% -
ROE 6.02% 4.38% 2.25% 1.81% 1.01% 8.42% 10.37% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 152.74 107.66 69.91 55.46 64.56 79.30 92.97 8.61%
EPS 4.21 8.35 4.02 3.17 1.38 11.30 11.89 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.9061 1.7892 1.7478 1.3622 1.3421 1.1464 9.70%
Adjusted Per Share Value based on latest NOSH - 87,763
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.00 7.11 4.73 3.85 4.55 5.19 5.83 9.40%
EPS 0.79 0.55 0.27 0.22 0.10 0.74 0.75 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.126 0.121 0.1212 0.096 0.0878 0.0719 10.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.22 0.17 0.19 0.22 0.27 0.65 0.47 -
P/RPS 0.14 0.16 0.27 0.40 0.42 0.82 0.51 -19.36%
P/EPS 1.83 2.04 4.73 6.94 19.57 5.75 3.95 -12.02%
EY 54.68 49.12 21.16 14.41 5.11 17.38 25.30 13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.09 0.11 0.13 0.20 0.48 0.41 -19.67%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 30/11/06 29/11/05 25/11/04 19/12/03 -
Price 0.23 0.16 0.17 0.20 0.21 0.65 0.50 -
P/RPS 0.15 0.15 0.24 0.36 0.33 0.82 0.54 -19.20%
P/EPS 1.91 1.92 4.23 6.31 15.22 5.75 4.21 -12.33%
EY 52.30 52.19 23.65 15.85 6.57 17.38 23.78 14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.08 0.10 0.11 0.15 0.48 0.44 -19.45%

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