[SEG] YoY Cumulative 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- 33.04%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 104,866 74,727 55,218 37,906 30,554 36,936 43,849 15.63%
PBT 26,942 9,866 7,284 3,226 2,521 175 9,543 18.87%
Tax -6,056 -2,481 -857 -213 -518 -35 -2,810 13.64%
NP 20,886 7,385 6,427 3,013 2,003 140 6,733 20.75%
-
NP to SH 20,310 6,995 6,132 3,012 2,116 301 6,733 20.19%
-
Tax Rate 22.48% 25.15% 11.77% 6.60% 20.55% 20.00% 29.45% -
Total Cost 83,980 67,342 48,791 34,893 28,551 36,796 37,116 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 10.70% 4.24% 3.82% 1.96% 1.38% 0.24% 6.29% -
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 118.34 90.16 65.65 44.17 34.80 41.72 53.60 14.10%
EPS 22.92 8.44 7.29 3.51 2.41 0.34 8.23 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 8.28 5.90 4.36 2.99 2.41 2.92 3.46 15.64%
EPS 1.60 0.55 0.48 0.24 0.17 0.02 0.53 20.20%
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 0.90 0.22 0.26 0.45 0.69 0.74 1.14 -3.86%
P/EPS 4.62 2.37 2.33 5.70 9.96 91.18 7.41 -7.56%
EY 21.62 42.20 42.88 17.55 10.04 1.10 13.49 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 1.16 0.24 0.29 0.41 0.66 0.70 1.16 0.00%
P/EPS 5.98 2.61 2.61 5.13 9.54 85.29 7.53 -3.76%
EY 16.73 38.36 38.37 19.50 10.48 1.17 13.27 3.93%
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