[SEG] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -68.65%
YoY- 287.04%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 20,054 25,537 18,139 14,263 16,291 17,530 20,652 -1.94%
PBT 3,050 -547 894 498 2,023 -270 1,095 98.08%
Tax -791 -202 -290 -73 -445 -794 -219 135.59%
NP 2,259 -749 604 425 1,578 -1,064 876 88.15%
-
NP to SH 2,264 -710 667 505 1,611 -995 930 81.06%
-
Tax Rate 25.93% - 32.44% 14.66% 22.00% - 20.00% -
Total Cost 17,795 26,286 17,535 13,838 14,713 18,594 19,776 -6.80%
-
Net Worth 152,987 151,472 153,392 152,318 153,995 153,665 121,812 16.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,731 - - - 1,776 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,987 151,472 153,392 152,318 153,995 153,665 121,812 16.42%
NOSH 86,083 86,585 87,763 87,068 88,032 88,849 89,423 -2.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.26% -2.93% 3.33% 2.98% 9.69% -6.07% 4.24% -
ROE 1.48% -0.47% 0.43% 0.33% 1.05% -0.65% 0.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.30 29.49 20.67 16.38 18.51 19.73 23.09 0.60%
EPS 2.63 -0.82 0.76 0.58 1.83 -1.12 1.04 85.72%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.7772 1.7494 1.7478 1.7494 1.7493 1.7295 1.3622 19.41%
Adjusted Per Share Value based on latest NOSH - 87,068
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.58 2.02 1.43 1.13 1.29 1.38 1.63 -2.05%
EPS 0.18 -0.06 0.05 0.04 0.13 -0.08 0.07 87.80%
DPS 0.00 0.14 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.1209 0.1197 0.1212 0.1203 0.1217 0.1214 0.0962 16.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.18 0.22 0.24 0.26 0.20 0.27 -
P/RPS 0.90 0.61 1.06 1.47 1.40 1.01 1.17 -16.06%
P/EPS 7.98 -21.95 28.95 41.38 14.21 -17.86 25.96 -54.48%
EY 12.52 -4.56 3.45 2.42 7.04 -5.60 3.85 119.65%
DY 0.00 11.11 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.12 0.10 0.13 0.14 0.15 0.12 0.20 -28.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 30/11/06 30/08/06 30/05/06 01/03/06 29/11/05 -
Price 0.18 0.20 0.20 0.23 0.25 0.20 0.21 -
P/RPS 0.77 0.68 0.97 1.40 1.35 1.01 0.91 -10.54%
P/EPS 6.84 -24.39 26.32 39.66 13.66 -17.86 20.19 -51.43%
EY 14.61 -4.10 3.80 2.52 7.32 -5.60 4.95 105.89%
DY 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.10 0.11 0.11 0.13 0.14 0.12 0.15 -23.70%

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