[SEG] QoQ Cumulative 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- 14.24%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,218 25,478 86,263 59,843 37,906 20,054 74,230 -17.91%
PBT 7,284 6,783 2,479 4,088 3,226 3,050 2,868 86.25%
Tax -857 -724 2,864 -382 -213 -791 -1,010 -10.38%
NP 6,427 6,059 5,343 3,706 3,013 2,259 1,858 128.89%
-
NP to SH 6,132 5,788 5,156 3,441 3,012 2,264 2,073 106.20%
-
Tax Rate 11.77% 10.67% -115.53% 9.34% 6.60% 25.93% 35.22% -
Total Cost 48,791 19,419 80,920 56,137 34,893 17,795 72,372 -23.13%
-
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 3.82% 3.63% 3.34% 2.25% 1.96% 1.48% 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 65.65 30.15 100.99 69.91 44.17 23.30 84.86 -15.74%
EPS 7.29 6.85 6.03 4.02 3.51 2.63 2.37 111.64%
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 4.36 2.01 6.82 4.73 2.99 1.58 5.86 -17.90%
EPS 0.48 0.46 0.41 0.27 0.24 0.18 0.16 108.14%
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 0.26 0.53 0.17 0.27 0.45 0.90 0.21 15.31%
P/EPS 2.33 2.34 2.82 4.73 5.70 7.98 7.59 -54.52%
EY 42.88 42.81 35.51 21.16 17.55 12.52 13.17 119.83%
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 0.29 0.53 0.17 0.24 0.41 0.77 0.24 13.45%
P/EPS 2.61 2.34 2.82 4.23 5.13 6.84 8.44 -54.30%
EY 38.37 42.81 35.51 23.65 19.50 14.61 11.85 119.02%
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