[SEG] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -206.45%
YoY- 28.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 39,801 37,357 26,420 25,537 17,530 20,584 18,817 13.28%
PBT 908 1,427 -1,609 -547 -270 -1,208 4,854 -24.35%
Tax -1,112 -1,387 3,246 -202 -794 1,170 -71 58.11%
NP -204 40 1,637 -749 -1,064 -38 4,783 -
-
NP to SH 54 282 1,715 -710 -995 -38 4,783 -52.60%
-
Tax Rate 122.47% 97.20% - - - - 1.46% -
Total Cost 40,005 37,317 24,783 26,286 18,594 20,622 14,034 19.05%
-
Net Worth 77,142 84,444 85,478 151,472 153,665 117,785 97,388 -3.80%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,699 2,533 1,709 1,731 1,776 - - -
Div Payout % 5,000.00% 898.35% 99.68% 0.00% 0.00% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 77,142 84,444 85,478 151,472 153,665 117,785 97,388 -3.80%
NOSH 77,142 84,444 85,478 86,585 88,849 85,999 80,793 -0.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.51% 0.11% 6.20% -2.93% -6.07% -0.18% 25.42% -
ROE 0.07% 0.33% 2.01% -0.47% -0.65% -0.03% 4.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.59 44.24 30.91 29.49 19.73 23.93 23.29 14.15%
EPS 0.02 0.34 2.00 -0.82 -1.12 -0.04 5.92 -61.23%
DPS 3.50 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.7494 1.7295 1.3696 1.2054 -3.06%
Adjusted Per Share Value based on latest NOSH - 86,585
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.14 2.95 2.09 2.02 1.38 1.63 1.49 13.21%
EPS 0.00 0.02 0.14 -0.06 -0.08 0.00 0.38 -
DPS 0.21 0.20 0.14 0.14 0.14 0.00 0.00 -
NAPS 0.0609 0.0667 0.0675 0.1197 0.1214 0.0931 0.0769 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.17 0.17 0.18 0.20 0.70 0.55 -
P/RPS 0.47 0.38 0.55 0.61 1.01 2.92 2.36 -23.56%
P/EPS 342.86 50.91 8.47 -21.95 -17.86 -1,584.21 9.29 82.36%
EY 0.29 1.96 11.80 -4.56 -5.60 -0.06 10.76 -45.21%
DY 14.58 17.65 11.76 11.11 10.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.17 0.10 0.12 0.51 0.46 -10.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 27/02/07 01/03/06 05/04/05 23/03/04 -
Price 0.40 0.19 0.17 0.20 0.20 0.52 0.70 -
P/RPS 0.78 0.43 0.55 0.68 1.01 2.17 3.01 -20.13%
P/EPS 571.43 56.90 8.47 -24.39 -17.86 -1,176.84 11.82 90.75%
EY 0.18 1.76 11.80 -4.10 -5.60 -0.08 8.46 -47.32%
DY 8.75 15.79 11.76 10.00 10.00 0.00 0.00 -
P/NAPS 0.40 0.19 0.17 0.11 0.12 0.38 0.58 -5.99%

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