[SEG] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -95.49%
YoY- -12.21%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 52,295 39,801 51,844 35,682 40,680 37,357 34,832 31.14%
PBT 13,164 908 3,832 1,103 8,763 1,427 1,173 401.99%
Tax -3,128 -1,112 -774 -674 -1,807 -1,387 -320 357.80%
NP 10,036 -204 3,058 429 6,956 40 853 418.07%
-
NP to SH 9,508 54 2,974 302 6,693 282 852 400.11%
-
Tax Rate 23.76% 122.47% 20.20% 61.11% 20.62% 97.20% 27.28% -
Total Cost 42,259 40,005 48,786 35,253 33,724 37,317 33,979 15.66%
-
Net Worth 176,237 77,142 165,682 167,165 165,094 84,444 162,399 5.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,699 - - - 2,533 - -
Div Payout % - 5,000.00% - - - 898.35% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 176,237 77,142 165,682 167,165 165,094 84,444 162,399 5.60%
NOSH 88,118 77,142 82,841 83,888 82,936 84,444 85,200 2.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.19% -0.51% 5.90% 1.20% 17.10% 0.11% 2.45% -
ROE 5.40% 0.07% 1.80% 0.18% 4.05% 0.33% 0.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.35 51.59 62.58 42.53 49.05 44.24 40.88 28.24%
EPS 3.84 0.02 1.25 0.36 8.07 0.34 1.00 145.42%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.00 1.00 2.00 1.9927 1.9906 1.00 1.9061 3.26%
Adjusted Per Share Value based on latest NOSH - 83,888
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.13 3.14 4.10 2.82 3.21 2.95 2.75 31.17%
EPS 0.75 0.00 0.23 0.02 0.53 0.02 0.07 386.70%
DPS 0.00 0.21 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1392 0.0609 0.1309 0.1321 0.1304 0.0667 0.1283 5.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.43 0.24 0.22 0.20 0.19 0.17 0.17 -
P/RPS 0.72 0.47 0.35 0.47 0.39 0.38 0.42 43.28%
P/EPS 3.99 342.86 6.13 55.56 2.35 50.91 17.00 -61.98%
EY 25.09 0.29 16.32 1.80 42.47 1.96 5.88 163.30%
DY 0.00 14.58 0.00 0.00 0.00 17.65 0.00 -
P/NAPS 0.22 0.24 0.11 0.10 0.10 0.17 0.09 81.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.75 0.40 0.23 0.22 0.20 0.19 0.16 -
P/RPS 1.26 0.78 0.37 0.52 0.41 0.43 0.39 118.69%
P/EPS 6.95 571.43 6.41 61.11 2.48 56.90 16.00 -42.67%
EY 14.39 0.18 15.61 1.64 40.35 1.76 6.25 74.45%
DY 0.00 8.75 0.00 0.00 0.00 15.79 0.00 -
P/NAPS 0.38 0.40 0.12 0.11 0.10 0.19 0.08 182.84%

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