[SEG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2273.4%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 39,801 51,844 35,682 40,680 37,357 34,832 28,740 24.16%
PBT 908 3,832 1,103 8,763 1,427 1,173 501 48.48%
Tax -1,112 -774 -674 -1,807 -1,387 -320 -133 310.35%
NP -204 3,058 429 6,956 40 853 368 -
-
NP to SH 54 2,974 302 6,693 282 852 344 -70.80%
-
Tax Rate 122.47% 20.20% 61.11% 20.62% 97.20% 27.28% 26.55% -
Total Cost 40,005 48,786 35,253 33,724 37,317 33,979 28,372 25.66%
-
Net Worth 77,142 165,682 167,165 165,094 84,444 162,399 160,303 -38.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,699 - - - 2,533 - - -
Div Payout % 5,000.00% - - - 898.35% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,142 165,682 167,165 165,094 84,444 162,399 160,303 -38.50%
NOSH 77,142 82,841 83,888 82,936 84,444 85,200 83,902 -5.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.51% 5.90% 1.20% 17.10% 0.11% 2.45% 1.28% -
ROE 0.07% 1.80% 0.18% 4.05% 0.33% 0.52% 0.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.59 62.58 42.53 49.05 44.24 40.88 34.25 31.30%
EPS 0.02 1.25 0.36 8.07 0.34 1.00 0.41 -86.57%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 2.00 1.9927 1.9906 1.00 1.9061 1.9106 -34.97%
Adjusted Per Share Value based on latest NOSH - 82,936
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.14 4.10 2.82 3.21 2.95 2.75 2.27 24.07%
EPS 0.00 0.23 0.02 0.53 0.02 0.07 0.03 -
DPS 0.21 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0609 0.1309 0.1321 0.1304 0.0667 0.1283 0.1266 -38.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.24 0.22 0.20 0.19 0.17 0.17 0.17 -
P/RPS 0.47 0.35 0.47 0.39 0.38 0.42 0.50 -4.03%
P/EPS 342.86 6.13 55.56 2.35 50.91 17.00 41.46 307.36%
EY 0.29 16.32 1.80 42.47 1.96 5.88 2.41 -75.53%
DY 14.58 0.00 0.00 0.00 17.65 0.00 0.00 -
P/NAPS 0.24 0.11 0.10 0.10 0.17 0.09 0.09 91.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.40 0.23 0.22 0.20 0.19 0.16 0.19 -
P/RPS 0.78 0.37 0.52 0.41 0.43 0.39 0.55 26.14%
P/EPS 571.43 6.41 61.11 2.48 56.90 16.00 46.34 431.31%
EY 0.18 15.61 1.64 40.35 1.76 6.25 2.16 -80.83%
DY 8.75 0.00 0.00 0.00 15.79 0.00 0.00 -
P/NAPS 0.40 0.12 0.11 0.10 0.19 0.08 0.10 151.34%

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