[SEG] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -47.03%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 162,720 127,407 120,066 110,436 101,912 86,263 79,790 60.74%
PBT 35,052 9,884 11,276 14,568 27,132 2,479 5,450 245.45%
Tax -7,228 -2,564 -1,569 -1,714 -2,896 2,864 -509 485.46%
NP 27,824 7,320 9,706 12,854 24,236 5,343 4,941 216.18%
-
NP to SH 26,772 7,266 9,312 12,264 23,152 5,156 4,588 223.77%
-
Tax Rate 20.62% 25.94% 13.91% 11.77% 10.67% -115.53% 9.34% -
Total Cost 134,896 120,087 110,360 97,582 77,676 80,920 74,849 48.04%
-
Net Worth 165,094 159,823 159,427 160,710 159,503 154,600 153,150 5.12%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,510 - - - 1,708 - -
Div Payout % - 34.55% - - - 33.13% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 165,094 159,823 159,427 160,710 159,503 154,600 153,150 5.12%
NOSH 82,936 83,681 83,640 84,115 84,496 85,414 85,597 -2.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.10% 5.75% 8.08% 11.64% 23.78% 6.19% 6.19% -
ROE 16.22% 4.55% 5.84% 7.63% 14.52% 3.34% 3.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 196.20 152.25 143.55 131.29 120.61 100.99 93.22 64.15%
EPS 32.28 8.70 11.13 14.58 27.40 6.03 5.36 230.65%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.9906 1.9099 1.9061 1.9106 1.8877 1.81 1.7892 7.36%
Adjusted Per Share Value based on latest NOSH - 83,902
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.86 10.07 9.49 8.73 8.05 6.82 6.30 60.84%
EPS 2.12 0.57 0.74 0.97 1.83 0.41 0.36 225.75%
DPS 0.00 0.20 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.1304 0.1263 0.126 0.127 0.126 0.1221 0.121 5.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.19 0.17 0.17 0.17 0.16 0.17 0.19 -
P/RPS 0.10 0.11 0.12 0.13 0.13 0.17 0.20 -36.97%
P/EPS 0.59 1.96 1.53 1.17 0.58 2.82 3.54 -69.68%
EY 169.89 51.08 65.49 85.76 171.25 35.51 28.21 230.65%
DY 0.00 17.65 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.10 0.09 0.09 0.09 0.08 0.09 0.11 -6.15%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 30/11/07 -
Price 0.20 0.19 0.16 0.19 0.16 0.17 0.17 -
P/RPS 0.10 0.12 0.11 0.14 0.13 0.17 0.18 -32.39%
P/EPS 0.62 2.19 1.44 1.30 0.58 2.82 3.17 -66.27%
EY 161.40 45.70 69.58 76.74 171.25 35.51 31.53 196.72%
DY 0.00 15.79 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.10 0.10 0.08 0.10 0.08 0.09 0.10 0.00%

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