[SEG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -34.33%
YoY- 602.99%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 80,216 74,230 64,924 61,108 65,164 75,118 76,784 2.96%
PBT 12,200 2,868 4,553 5,042 8,092 1,000 1,693 273.52%
Tax -3,164 -1,010 -1,077 -1,036 -1,780 -1,048 -338 344.77%
NP 9,036 1,858 3,476 4,006 6,312 -48 1,354 254.87%
-
NP to SH 9,056 2,073 3,710 4,232 6,444 236 1,641 212.61%
-
Tax Rate 25.93% 35.22% 23.65% 20.55% 22.00% 104.80% 19.96% -
Total Cost 71,180 72,372 61,448 57,102 58,852 75,166 75,429 -3.79%
-
Net Worth 152,987 153,017 153,442 153,598 153,995 150,291 121,512 16.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,749 - - - 1,746 - -
Div Payout % - 84.39% - - - 739.90% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,987 153,017 153,442 153,598 153,995 150,291 121,512 16.61%
NOSH 86,083 87,468 87,791 87,800 88,032 87,307 89,202 -2.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.26% 2.50% 5.35% 6.56% 9.69% -0.06% 1.76% -
ROE 5.92% 1.35% 2.42% 2.76% 4.18% 0.16% 1.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.18 84.86 73.95 69.60 74.02 86.04 86.08 5.43%
EPS 10.52 2.37 4.23 4.82 7.32 0.27 1.84 220.08%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.7772 1.7494 1.7478 1.7494 1.7493 1.7214 1.3622 19.41%
Adjusted Per Share Value based on latest NOSH - 87,068
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.34 5.86 5.13 4.83 5.15 5.93 6.07 2.94%
EPS 0.72 0.16 0.29 0.33 0.51 0.02 0.13 213.36%
DPS 0.00 0.14 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.1209 0.1209 0.1212 0.1214 0.1217 0.1187 0.096 16.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.18 0.22 0.24 0.26 0.20 0.27 -
P/RPS 0.23 0.21 0.30 0.34 0.35 0.23 0.31 -18.05%
P/EPS 2.00 7.59 5.21 4.98 3.55 73.99 14.67 -73.54%
EY 50.10 13.17 19.21 20.08 28.15 1.35 6.81 278.72%
DY 0.00 11.11 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.12 0.10 0.13 0.14 0.15 0.12 0.20 -28.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 01/03/06 29/11/05 -
Price 0.18 0.20 0.20 0.23 0.25 0.20 0.21 -
P/RPS 0.19 0.24 0.27 0.33 0.34 0.23 0.24 -14.43%
P/EPS 1.71 8.44 4.73 4.77 3.42 73.99 11.41 -71.81%
EY 58.44 11.85 21.13 20.96 29.28 1.35 8.76 254.79%
DY 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.13 0.14 0.12 0.15 -23.70%

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