[SEG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.84%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,436 101,912 86,263 79,790 75,812 80,216 74,230 30.35%
PBT 14,568 27,132 2,479 5,450 6,452 12,200 2,868 195.78%
Tax -1,714 -2,896 2,864 -509 -426 -3,164 -1,010 42.32%
NP 12,854 24,236 5,343 4,941 6,026 9,036 1,858 263.50%
-
NP to SH 12,264 23,152 5,156 4,588 6,024 9,056 2,073 227.46%
-
Tax Rate 11.77% 10.67% -115.53% 9.34% 6.60% 25.93% 35.22% -
Total Cost 97,582 77,676 80,920 74,849 69,786 71,180 72,372 22.07%
-
Net Worth 160,710 159,503 154,600 153,150 154,015 152,987 153,017 3.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,708 - - - 1,749 -
Div Payout % - - 33.13% - - - 84.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 160,710 159,503 154,600 153,150 154,015 152,987 153,017 3.32%
NOSH 84,115 84,496 85,414 85,597 85,811 86,083 87,468 -2.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.64% 23.78% 6.19% 6.19% 7.95% 11.26% 2.50% -
ROE 7.63% 14.52% 3.34% 3.00% 3.91% 5.92% 1.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 131.29 120.61 100.99 93.22 88.35 93.18 84.86 33.80%
EPS 14.58 27.40 6.03 5.36 7.02 10.52 2.37 236.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.9106 1.8877 1.81 1.7892 1.7948 1.7772 1.7494 6.05%
Adjusted Per Share Value based on latest NOSH - 85,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.73 8.05 6.82 6.30 5.99 6.34 5.86 30.47%
EPS 0.97 1.83 0.41 0.36 0.48 0.72 0.16 232.84%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.14 -
NAPS 0.127 0.126 0.1221 0.121 0.1217 0.1209 0.1209 3.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.16 0.17 0.19 0.20 0.21 0.18 -
P/RPS 0.13 0.13 0.17 0.20 0.23 0.23 0.21 -27.38%
P/EPS 1.17 0.58 2.82 3.54 2.85 2.00 7.59 -71.28%
EY 85.76 171.25 35.51 28.21 35.10 50.10 13.17 249.10%
DY 0.00 0.00 11.76 0.00 0.00 0.00 11.11 -
P/NAPS 0.09 0.08 0.09 0.11 0.11 0.12 0.10 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.19 0.16 0.17 0.17 0.18 0.18 0.20 -
P/RPS 0.14 0.13 0.17 0.18 0.20 0.19 0.24 -30.20%
P/EPS 1.30 0.58 2.82 3.17 2.56 1.71 8.44 -71.29%
EY 76.74 171.25 35.51 31.53 39.00 58.44 11.85 247.82%
DY 0.00 0.00 11.76 0.00 0.00 0.00 10.00 -
P/NAPS 0.10 0.08 0.09 0.10 0.10 0.10 0.11 -6.16%

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