[SEG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -33.48%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 209,732 149,454 110,436 75,812 61,108 73,872 87,698 15.63%
PBT 53,884 19,732 14,568 6,452 5,042 350 19,086 18.87%
Tax -12,112 -4,962 -1,714 -426 -1,036 -70 -5,620 13.64%
NP 41,772 14,770 12,854 6,026 4,006 280 13,466 20.75%
-
NP to SH 40,620 13,990 12,264 6,024 4,232 602 13,466 20.19%
-
Tax Rate 22.48% 25.15% 11.77% 6.60% 20.55% 20.00% 29.45% -
Total Cost 167,960 134,684 97,582 69,786 57,102 73,592 74,232 14.57%
-
Net Worth 189,852 165,153 160,710 154,015 153,598 123,374 106,999 10.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 189,852 165,153 160,710 154,015 153,598 123,374 106,999 10.02%
NOSH 88,612 82,879 84,115 85,811 87,800 88,529 81,810 1.33%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.92% 9.88% 11.64% 7.95% 6.56% 0.38% 15.35% -
ROE 21.40% 8.47% 7.63% 3.91% 2.76% 0.49% 12.59% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 236.68 180.33 131.29 88.35 69.60 83.44 107.20 14.10%
EPS 45.84 16.88 14.58 7.02 4.82 0.68 16.46 18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1425 1.9927 1.9106 1.7948 1.7494 1.3936 1.3079 8.56%
Adjusted Per Share Value based on latest NOSH - 85,977
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.57 11.81 8.73 5.99 4.83 5.84 6.93 15.62%
EPS 3.21 1.11 0.97 0.48 0.33 0.05 1.06 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1305 0.127 0.1217 0.1214 0.0975 0.0845 10.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.06 0.20 0.17 0.20 0.24 0.31 0.61 -
P/RPS 0.45 0.11 0.13 0.23 0.34 0.37 0.57 -3.86%
P/EPS 2.31 1.18 1.17 2.85 4.98 45.59 3.71 -7.58%
EY 43.25 84.40 85.76 35.10 20.08 2.19 26.98 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.10 0.09 0.11 0.14 0.22 0.47 0.69%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 -
Price 1.37 0.22 0.19 0.18 0.23 0.29 0.62 -
P/RPS 0.58 0.12 0.14 0.20 0.33 0.35 0.58 0.00%
P/EPS 2.99 1.30 1.30 2.56 4.77 42.65 3.77 -3.78%
EY 33.46 76.73 76.74 39.00 20.96 2.34 26.55 3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.11 0.10 0.10 0.13 0.21 0.47 5.27%

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