[SEG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -42.65%
YoY- -35.68%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,740 25,478 26,420 21,937 17,852 20,054 25,537 8.20%
PBT 501 6,783 -1,609 862 176 3,050 -547 -
Tax -133 -724 3,246 -169 578 -791 -202 -24.33%
NP 368 6,059 1,637 693 754 2,259 -749 -
-
NP to SH 344 5,788 1,715 429 748 2,264 -710 -
-
Tax Rate 26.55% 10.67% - 19.61% -328.41% 25.93% - -
Total Cost 28,372 19,419 24,783 21,244 17,098 17,795 26,286 5.22%
-
Net Worth 160,303 159,503 85,478 153,513 154,311 152,987 151,472 3.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,709 - - - 1,731 -
Div Payout % - - 99.68% - - - 0.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 160,303 159,503 85,478 153,513 154,311 152,987 151,472 3.85%
NOSH 83,902 84,496 85,478 85,800 85,977 86,083 86,585 -2.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.28% 23.78% 6.20% 3.16% 4.22% 11.26% -2.93% -
ROE 0.21% 3.63% 2.01% 0.28% 0.48% 1.48% -0.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.25 30.15 30.91 25.57 20.76 23.30 29.49 10.50%
EPS 0.41 6.85 2.00 0.50 0.87 2.63 -0.82 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.9106 1.8877 1.00 1.7892 1.7948 1.7772 1.7494 6.05%
Adjusted Per Share Value based on latest NOSH - 85,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.27 2.01 2.09 1.73 1.41 1.58 2.02 8.09%
EPS 0.03 0.46 0.14 0.03 0.06 0.18 -0.06 -
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.14 -
NAPS 0.1266 0.126 0.0675 0.1213 0.1219 0.1209 0.1197 3.81%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.16 0.17 0.19 0.20 0.21 0.18 -
P/RPS 0.50 0.53 0.55 0.74 0.96 0.90 0.61 -12.42%
P/EPS 41.46 2.34 8.47 38.00 22.99 7.98 -21.95 -
EY 2.41 42.81 11.80 2.63 4.35 12.52 -4.56 -
DY 0.00 0.00 11.76 0.00 0.00 0.00 11.11 -
P/NAPS 0.09 0.08 0.17 0.11 0.11 0.12 0.10 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 27/02/08 30/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.19 0.16 0.17 0.17 0.18 0.18 0.20 -
P/RPS 0.55 0.53 0.55 0.66 0.87 0.77 0.68 -13.20%
P/EPS 46.34 2.34 8.47 34.00 20.69 6.84 -24.39 -
EY 2.16 42.81 11.80 2.94 4.83 14.61 -4.10 -
DY 0.00 0.00 11.76 0.00 0.00 0.00 10.00 -
P/NAPS 0.10 0.08 0.17 0.10 0.10 0.10 0.11 -6.16%

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