[SEG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 147.67%
YoY- 98.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,682 40,680 37,357 34,832 28,740 25,478 26,420 22.20%
PBT 1,103 8,763 1,427 1,173 501 6,783 -1,609 -
Tax -674 -1,807 -1,387 -320 -133 -724 3,246 -
NP 429 6,956 40 853 368 6,059 1,637 -59.08%
-
NP to SH 302 6,693 282 852 344 5,788 1,715 -68.61%
-
Tax Rate 61.11% 20.62% 97.20% 27.28% 26.55% 10.67% - -
Total Cost 35,253 33,724 37,317 33,979 28,372 19,419 24,783 26.50%
-
Net Worth 167,165 165,094 84,444 162,399 160,303 159,503 85,478 56.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,533 - - - 1,709 -
Div Payout % - - 898.35% - - - 99.68% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 167,165 165,094 84,444 162,399 160,303 159,503 85,478 56.44%
NOSH 83,888 82,936 84,444 85,200 83,902 84,496 85,478 -1.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.20% 17.10% 0.11% 2.45% 1.28% 23.78% 6.20% -
ROE 0.18% 4.05% 0.33% 0.52% 0.21% 3.63% 2.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.53 49.05 44.24 40.88 34.25 30.15 30.91 23.73%
EPS 0.36 8.07 0.34 1.00 0.41 6.85 2.00 -68.15%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.9927 1.9906 1.00 1.9061 1.9106 1.8877 1.00 58.42%
Adjusted Per Share Value based on latest NOSH - 85,200
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.82 3.21 2.95 2.75 2.27 2.01 2.09 22.12%
EPS 0.02 0.53 0.02 0.07 0.03 0.46 0.14 -72.70%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.14 -
NAPS 0.1321 0.1304 0.0667 0.1283 0.1266 0.126 0.0675 56.52%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.19 0.17 0.17 0.17 0.16 0.17 -
P/RPS 0.47 0.39 0.38 0.42 0.50 0.53 0.55 -9.95%
P/EPS 55.56 2.35 50.91 17.00 41.46 2.34 8.47 250.81%
EY 1.80 42.47 1.96 5.88 2.41 42.81 11.80 -71.48%
DY 0.00 0.00 17.65 0.00 0.00 0.00 11.76 -
P/NAPS 0.10 0.10 0.17 0.09 0.09 0.08 0.17 -29.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 -
Price 0.22 0.20 0.19 0.16 0.19 0.16 0.17 -
P/RPS 0.52 0.41 0.43 0.39 0.55 0.53 0.55 -3.67%
P/EPS 61.11 2.48 56.90 16.00 46.34 2.34 8.47 273.83%
EY 1.64 40.35 1.76 6.25 2.16 42.81 11.80 -73.20%
DY 0.00 0.00 15.79 0.00 0.00 0.00 11.76 -
P/NAPS 0.11 0.10 0.19 0.08 0.10 0.08 0.17 -25.20%

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