[SEG] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -66.96%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 25,478 26,420 21,937 17,852 20,054 25,537 18,139 25.39%
PBT 6,783 -1,609 862 176 3,050 -547 894 285.64%
Tax -724 3,246 -169 578 -791 -202 -290 83.92%
NP 6,059 1,637 693 754 2,259 -749 604 364.47%
-
NP to SH 5,788 1,715 429 748 2,264 -710 667 321.72%
-
Tax Rate 10.67% - 19.61% -328.41% 25.93% - 32.44% -
Total Cost 19,419 24,783 21,244 17,098 17,795 26,286 17,535 7.03%
-
Net Worth 159,503 85,478 153,513 154,311 152,987 151,472 153,392 2.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,709 - - - 1,731 - -
Div Payout % - 99.68% - - - 0.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 159,503 85,478 153,513 154,311 152,987 151,472 153,392 2.63%
NOSH 84,496 85,478 85,800 85,977 86,083 86,585 87,763 -2.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.78% 6.20% 3.16% 4.22% 11.26% -2.93% 3.33% -
ROE 3.63% 2.01% 0.28% 0.48% 1.48% -0.47% 0.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.15 30.91 25.57 20.76 23.30 29.49 20.67 28.58%
EPS 6.85 2.00 0.50 0.87 2.63 -0.82 0.76 332.51%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.8877 1.00 1.7892 1.7948 1.7772 1.7494 1.7478 5.26%
Adjusted Per Share Value based on latest NOSH - 85,977
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.01 2.09 1.73 1.41 1.58 2.02 1.43 25.45%
EPS 0.46 0.14 0.03 0.06 0.18 -0.06 0.05 338.46%
DPS 0.00 0.14 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.126 0.0675 0.1213 0.1219 0.1209 0.1197 0.1212 2.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.17 0.19 0.20 0.21 0.18 0.22 -
P/RPS 0.53 0.55 0.74 0.96 0.90 0.61 1.06 -36.97%
P/EPS 2.34 8.47 38.00 22.99 7.98 -21.95 28.95 -81.27%
EY 42.81 11.80 2.63 4.35 12.52 -4.56 3.45 435.16%
DY 0.00 11.76 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.08 0.17 0.11 0.11 0.12 0.10 0.13 -27.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 30/11/06 -
Price 0.16 0.17 0.17 0.18 0.18 0.20 0.20 -
P/RPS 0.53 0.55 0.66 0.87 0.77 0.68 0.97 -33.14%
P/EPS 2.34 8.47 34.00 20.69 6.84 -24.39 26.32 -80.05%
EY 42.81 11.80 2.94 4.83 14.61 -4.10 3.80 401.80%
DY 0.00 11.76 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 0.08 0.17 0.10 0.10 0.10 0.11 0.11 -19.11%

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