[SEG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 49.84%
YoY- 148.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 90,050 55,218 25,478 86,263 59,843 37,906 20,054 171.43%
PBT 8,457 7,284 6,783 2,479 4,088 3,226 3,050 97.00%
Tax -1,177 -857 -724 2,864 -382 -213 -791 30.24%
NP 7,280 6,427 6,059 5,343 3,706 3,013 2,259 117.71%
-
NP to SH 6,984 6,132 5,788 5,156 3,441 3,012 2,264 111.47%
-
Tax Rate 13.92% 11.77% 10.67% -115.53% 9.34% 6.60% 25.93% -
Total Cost 82,770 48,791 19,419 80,920 56,137 34,893 17,795 177.86%
-
Net Worth 159,427 160,710 159,503 154,600 153,150 154,015 152,987 2.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,708 - - - -
Div Payout % - - - 33.13% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 159,427 160,710 159,503 154,600 153,150 154,015 152,987 2.77%
NOSH 83,640 84,115 84,496 85,414 85,597 85,811 86,083 -1.89%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.08% 11.64% 23.78% 6.19% 6.19% 7.95% 11.26% -
ROE 4.38% 3.82% 3.63% 3.34% 2.25% 1.96% 1.48% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 107.66 65.65 30.15 100.99 69.91 44.17 23.30 176.64%
EPS 8.35 7.29 6.85 6.03 4.02 3.51 2.63 115.56%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.9061 1.9106 1.8877 1.81 1.7892 1.7948 1.7772 4.76%
Adjusted Per Share Value based on latest NOSH - 85,478
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.11 4.36 2.01 6.82 4.73 2.99 1.58 171.82%
EPS 0.55 0.48 0.46 0.41 0.27 0.24 0.18 110.14%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.126 0.127 0.126 0.1221 0.121 0.1217 0.1209 2.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.17 0.16 0.17 0.19 0.20 0.21 -
P/RPS 0.16 0.26 0.53 0.17 0.27 0.45 0.90 -68.28%
P/EPS 2.04 2.33 2.34 2.82 4.73 5.70 7.98 -59.62%
EY 49.12 42.88 42.81 35.51 21.16 17.55 12.52 148.13%
DY 0.00 0.00 0.00 11.76 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.08 0.09 0.11 0.11 0.12 -17.40%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.16 0.19 0.16 0.17 0.17 0.18 0.18 -
P/RPS 0.15 0.29 0.53 0.17 0.24 0.41 0.77 -66.29%
P/EPS 1.92 2.61 2.34 2.82 4.23 5.13 6.84 -57.02%
EY 52.19 38.37 42.81 35.51 23.65 19.50 14.61 133.14%
DY 0.00 0.00 0.00 11.76 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.08 0.09 0.10 0.10 0.10 -13.78%

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