[SEG] QoQ Annualized 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- -44.13%
YoY- 778.39%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,790 75,812 80,216 74,230 64,924 61,108 65,164 14.43%
PBT 5,450 6,452 12,200 2,868 4,553 5,042 8,092 -23.14%
Tax -509 -426 -3,164 -1,010 -1,077 -1,036 -1,780 -56.56%
NP 4,941 6,026 9,036 1,858 3,476 4,006 6,312 -15.05%
-
NP to SH 4,588 6,024 9,056 2,073 3,710 4,232 6,444 -20.24%
-
Tax Rate 9.34% 6.60% 25.93% 35.22% 23.65% 20.55% 22.00% -
Total Cost 74,849 69,786 71,180 72,372 61,448 57,102 58,852 17.36%
-
Net Worth 153,150 154,015 152,987 153,017 153,442 153,598 153,995 -0.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,749 - - - -
Div Payout % - - - 84.39% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 153,150 154,015 152,987 153,017 153,442 153,598 153,995 -0.36%
NOSH 85,597 85,811 86,083 87,468 87,791 87,800 88,032 -1.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.19% 7.95% 11.26% 2.50% 5.35% 6.56% 9.69% -
ROE 3.00% 3.91% 5.92% 1.35% 2.42% 2.76% 4.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 93.22 88.35 93.18 84.86 73.95 69.60 74.02 16.60%
EPS 5.36 7.02 10.52 2.37 4.23 4.82 7.32 -18.74%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.7892 1.7948 1.7772 1.7494 1.7478 1.7494 1.7493 1.51%
Adjusted Per Share Value based on latest NOSH - 86,585
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.30 5.99 6.34 5.86 5.13 4.83 5.15 14.36%
EPS 0.36 0.48 0.72 0.16 0.29 0.33 0.51 -20.70%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.121 0.1217 0.1209 0.1209 0.1212 0.1214 0.1217 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.20 0.21 0.18 0.22 0.24 0.26 -
P/RPS 0.20 0.23 0.23 0.21 0.30 0.34 0.35 -31.11%
P/EPS 3.54 2.85 2.00 7.59 5.21 4.98 3.55 -0.18%
EY 28.21 35.10 50.10 13.17 19.21 20.08 28.15 0.14%
DY 0.00 0.00 0.00 11.11 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.12 0.10 0.13 0.14 0.15 -18.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.17 0.18 0.18 0.20 0.20 0.23 0.25 -
P/RPS 0.18 0.20 0.19 0.24 0.27 0.33 0.34 -34.53%
P/EPS 3.17 2.56 1.71 8.44 4.73 4.77 3.42 -4.93%
EY 31.53 39.00 58.44 11.85 21.13 20.96 29.28 5.05%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.10 0.11 0.11 0.13 0.14 -20.07%

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