[SEG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -98.18%
YoY- -80.85%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,369 52,571 52,295 39,801 51,844 35,682 40,680 24.26%
PBT 13,264 13,778 13,164 908 3,832 1,103 8,763 31.79%
Tax -2,439 -2,928 -3,128 -1,112 -774 -674 -1,807 22.11%
NP 10,825 10,850 10,036 -204 3,058 429 6,956 34.25%
-
NP to SH 11,014 10,802 9,508 54 2,974 302 6,693 39.34%
-
Tax Rate 18.39% 21.25% 23.76% 122.47% 20.20% 61.11% 20.62% -
Total Cost 45,544 41,721 42,259 40,005 48,786 35,253 33,724 22.15%
-
Net Worth 196,735 190,951 176,237 77,142 165,682 167,165 165,094 12.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 2,699 - - - -
Div Payout % - - - 5,000.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 196,735 190,951 176,237 77,142 165,682 167,165 165,094 12.38%
NOSH 248,623 89,125 88,118 77,142 82,841 83,888 82,936 107.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.20% 20.64% 19.19% -0.51% 5.90% 1.20% 17.10% -
ROE 5.60% 5.66% 5.40% 0.07% 1.80% 0.18% 4.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.67 58.99 59.35 51.59 62.58 42.53 49.05 -40.19%
EPS 4.43 12.12 3.84 0.02 1.25 0.36 8.07 -32.93%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.7913 2.1425 2.00 1.00 2.00 1.9927 1.9906 -45.90%
Adjusted Per Share Value based on latest NOSH - 77,142
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.45 4.15 4.13 3.14 4.10 2.82 3.21 24.30%
EPS 0.87 0.85 0.75 0.00 0.23 0.02 0.53 39.11%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1554 0.1509 0.1392 0.0609 0.1309 0.1321 0.1304 12.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.06 0.43 0.24 0.22 0.20 0.19 -
P/RPS 4.94 1.80 0.72 0.47 0.35 0.47 0.39 442.54%
P/EPS 25.28 8.75 3.99 342.86 6.13 55.56 2.35 386.60%
EY 3.96 11.43 25.09 0.29 16.32 1.80 42.47 -79.40%
DY 0.00 0.00 0.00 14.58 0.00 0.00 0.00 -
P/NAPS 1.42 0.49 0.22 0.24 0.11 0.10 0.10 485.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 27/05/10 24/02/10 25/11/09 24/08/09 29/05/09 -
Price 1.03 1.37 0.75 0.40 0.23 0.22 0.20 -
P/RPS 4.54 2.32 1.26 0.78 0.37 0.52 0.41 396.07%
P/EPS 23.25 11.30 6.95 571.43 6.41 61.11 2.48 344.00%
EY 4.30 8.85 14.39 0.18 15.61 1.64 40.35 -77.49%
DY 0.00 0.00 0.00 8.75 0.00 0.00 0.00 -
P/NAPS 1.30 0.64 0.38 0.40 0.12 0.11 0.10 452.01%

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