[SEG] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 336.85%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 209,180 162,720 101,912 80,216 65,164 77,176 95,852 13.88%
PBT 52,656 35,052 27,132 12,200 8,092 2,536 23,304 14.54%
Tax -12,512 -7,228 -2,896 -3,164 -1,780 -508 -6,668 11.05%
NP 40,144 27,824 24,236 9,036 6,312 2,028 16,636 15.80%
-
NP to SH 38,032 26,772 23,152 9,056 6,444 2,284 16,636 14.76%
-
Tax Rate 23.76% 20.62% 10.67% 25.93% 22.00% 20.03% 28.61% -
Total Cost 169,036 134,896 77,676 71,180 58,852 75,148 79,216 13.45%
-
Net Worth 176,237 165,094 159,503 152,987 153,995 123,987 103,453 9.28%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 176,237 165,094 159,503 152,987 153,995 123,987 103,453 9.28%
NOSH 88,118 82,936 84,496 86,083 88,032 89,218 81,549 1.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.19% 17.10% 23.78% 11.26% 9.69% 2.63% 17.36% -
ROE 21.58% 16.22% 14.52% 5.92% 4.18% 1.84% 16.08% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 237.38 196.20 120.61 93.18 74.02 86.50 117.54 12.42%
EPS 15.36 32.28 27.40 10.52 7.32 2.56 20.40 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.9906 1.8877 1.7772 1.7493 1.3897 1.2686 7.87%
Adjusted Per Share Value based on latest NOSH - 86,083
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.53 12.86 8.05 6.34 5.15 6.10 7.57 13.89%
EPS 3.00 2.12 1.83 0.72 0.51 0.18 1.31 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1304 0.126 0.1209 0.1217 0.098 0.0817 9.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.43 0.19 0.16 0.21 0.26 0.54 0.62 -
P/RPS 0.18 0.10 0.13 0.23 0.35 0.62 0.53 -16.46%
P/EPS 1.00 0.59 0.58 2.00 3.55 21.09 3.04 -16.90%
EY 100.37 169.89 171.25 50.10 28.15 4.74 32.90 20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.10 0.08 0.12 0.15 0.39 0.49 -12.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 23/05/08 30/05/07 30/05/06 31/05/05 27/05/04 -
Price 0.75 0.20 0.16 0.18 0.25 0.30 0.59 -
P/RPS 0.32 0.10 0.13 0.19 0.34 0.35 0.50 -7.16%
P/EPS 1.74 0.62 0.58 1.71 3.42 11.72 2.89 -8.10%
EY 57.55 161.40 171.25 58.44 29.28 8.53 34.58 8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.10 0.08 0.10 0.14 0.22 0.47 -3.47%

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