[SEG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.21%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 86,263 59,843 37,906 20,054 74,230 48,693 30,554 99.38%
PBT 2,479 4,088 3,226 3,050 2,868 3,415 2,521 -1.11%
Tax 2,864 -382 -213 -791 -1,010 -808 -518 -
NP 5,343 3,706 3,013 2,259 1,858 2,607 2,003 91.99%
-
NP to SH 5,156 3,441 3,012 2,264 2,073 2,783 2,116 80.78%
-
Tax Rate -115.53% 9.34% 6.60% 25.93% 35.22% 23.66% 20.55% -
Total Cost 80,920 56,137 34,893 17,795 72,372 46,086 28,551 99.89%
-
Net Worth 154,600 153,150 154,015 152,987 153,017 153,442 153,598 0.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,708 - - - 1,749 - - -
Div Payout % 33.13% - - - 84.39% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 154,600 153,150 154,015 152,987 153,017 153,442 153,598 0.43%
NOSH 85,414 85,597 85,811 86,083 87,468 87,791 87,800 -1.81%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.19% 6.19% 7.95% 11.26% 2.50% 5.35% 6.56% -
ROE 3.34% 2.25% 1.96% 1.48% 1.35% 1.81% 1.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.99 69.91 44.17 23.30 84.86 55.46 34.80 103.05%
EPS 6.03 4.02 3.51 2.63 2.37 3.17 2.41 83.99%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.81 1.7892 1.7948 1.7772 1.7494 1.7478 1.7494 2.28%
Adjusted Per Share Value based on latest NOSH - 86,083
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.82 4.73 2.99 1.58 5.86 3.85 2.41 99.68%
EPS 0.41 0.27 0.24 0.18 0.16 0.22 0.17 79.55%
DPS 0.13 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1221 0.121 0.1217 0.1209 0.1209 0.1212 0.1214 0.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.17 0.19 0.20 0.21 0.18 0.22 0.24 -
P/RPS 0.17 0.27 0.45 0.90 0.21 0.40 0.69 -60.59%
P/EPS 2.82 4.73 5.70 7.98 7.59 6.94 9.96 -56.78%
EY 35.51 21.16 17.55 12.52 13.17 14.41 10.04 131.60%
DY 11.76 0.00 0.00 0.00 11.11 0.00 0.00 -
P/NAPS 0.09 0.11 0.11 0.12 0.10 0.13 0.14 -25.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 30/08/06 -
Price 0.17 0.17 0.18 0.18 0.20 0.20 0.23 -
P/RPS 0.17 0.24 0.41 0.77 0.24 0.36 0.66 -59.41%
P/EPS 2.82 4.23 5.13 6.84 8.44 6.31 9.54 -55.52%
EY 35.51 23.65 19.50 14.61 11.85 15.85 10.48 125.09%
DY 11.76 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.10 0.10 0.11 0.11 0.13 -21.68%

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