[SEG] YoY Cumulative 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- 9.21%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 52,295 40,680 25,478 20,054 16,291 19,294 23,963 13.88%
PBT 13,164 8,763 6,783 3,050 2,023 634 5,826 14.54%
Tax -3,128 -1,807 -724 -791 -445 -127 -1,667 11.05%
NP 10,036 6,956 6,059 2,259 1,578 507 4,159 15.80%
-
NP to SH 9,508 6,693 5,788 2,264 1,611 571 4,159 14.76%
-
Tax Rate 23.76% 20.62% 10.67% 25.93% 22.00% 20.03% 28.61% -
Total Cost 42,259 33,724 19,419 17,795 14,713 18,787 19,804 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 5.40% 4.05% 3.63% 1.48% 1.05% 0.46% 4.02% -
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 59.35 49.05 30.15 23.30 18.51 21.63 29.38 12.42%
EPS 3.84 8.07 6.85 2.63 1.83 0.64 5.10 -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 4.13 3.21 2.01 1.58 1.29 1.52 1.89 13.90%
EPS 0.75 0.53 0.46 0.18 0.13 0.05 0.33 14.65%
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 0.72 0.39 0.53 0.90 1.40 2.50 2.11 -16.39%
P/EPS 3.99 2.35 2.34 7.98 14.21 84.38 12.16 -16.94%
EY 25.09 42.47 42.81 12.52 7.04 1.19 8.23 20.40%
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 1.26 0.41 0.53 0.77 1.35 1.39 2.01 -7.48%
P/EPS 6.95 2.48 2.34 6.84 13.66 46.88 11.57 -8.14%
EY 14.39 40.35 42.81 14.61 7.32 2.13 8.64 8.86%
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