[SEG] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 884.77%
YoY- 249.06%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 52,571 52,295 39,801 51,844 35,682 40,680 37,357 25.65%
PBT 13,778 13,164 908 3,832 1,103 8,763 1,427 355.31%
Tax -2,928 -3,128 -1,112 -774 -674 -1,807 -1,387 64.78%
NP 10,850 10,036 -204 3,058 429 6,956 40 4133.53%
-
NP to SH 10,802 9,508 54 2,974 302 6,693 282 1043.93%
-
Tax Rate 21.25% 23.76% 122.47% 20.20% 61.11% 20.62% 97.20% -
Total Cost 41,721 42,259 40,005 48,786 35,253 33,724 37,317 7.74%
-
Net Worth 190,951 176,237 77,142 165,682 167,165 165,094 84,444 72.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,699 - - - 2,533 -
Div Payout % - - 5,000.00% - - - 898.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 190,951 176,237 77,142 165,682 167,165 165,094 84,444 72.53%
NOSH 89,125 88,118 77,142 82,841 83,888 82,936 84,444 3.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.64% 19.19% -0.51% 5.90% 1.20% 17.10% 0.11% -
ROE 5.66% 5.40% 0.07% 1.80% 0.18% 4.05% 0.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.99 59.35 51.59 62.58 42.53 49.05 44.24 21.20%
EPS 12.12 3.84 0.02 1.25 0.36 8.07 0.34 990.24%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 2.1425 2.00 1.00 2.00 1.9927 1.9906 1.00 66.42%
Adjusted Per Share Value based on latest NOSH - 82,841
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.15 4.13 3.14 4.10 2.82 3.21 2.95 25.62%
EPS 0.85 0.75 0.00 0.23 0.02 0.53 0.02 1126.23%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.20 -
NAPS 0.1509 0.1392 0.0609 0.1309 0.1321 0.1304 0.0667 72.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.06 0.43 0.24 0.22 0.20 0.19 0.17 -
P/RPS 1.80 0.72 0.47 0.35 0.47 0.39 0.38 182.85%
P/EPS 8.75 3.99 342.86 6.13 55.56 2.35 50.91 -69.18%
EY 11.43 25.09 0.29 16.32 1.80 42.47 1.96 225.03%
DY 0.00 0.00 14.58 0.00 0.00 0.00 17.65 -
P/NAPS 0.49 0.22 0.24 0.11 0.10 0.10 0.17 102.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 -
Price 1.37 0.75 0.40 0.23 0.22 0.20 0.19 -
P/RPS 2.32 1.26 0.78 0.37 0.52 0.41 0.43 208.57%
P/EPS 11.30 6.95 571.43 6.41 61.11 2.48 56.90 -66.06%
EY 8.85 14.39 0.18 15.61 1.64 40.35 1.76 194.37%
DY 0.00 0.00 8.75 0.00 0.00 0.00 15.79 -
P/NAPS 0.64 0.38 0.40 0.12 0.11 0.10 0.19 125.20%

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