[SEG] YoY 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- -66.96%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
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 52,571 35,682 28,740 17,852 14,263 17,642 19,886 17.58%
PBT 13,778 1,103 501 176 498 -459 3,717 24.39%
Tax -2,928 -674 -133 578 -73 92 -1,143 16.96%
NP 10,850 429 368 754 425 -367 2,574 27.08%
-
NP to SH 10,802 302 344 748 505 -270 2,574 26.98%
-
Tax Rate 21.25% 61.11% 26.55% -328.41% 14.66% - 30.75% -
Total Cost 41,721 35,253 28,372 17,098 13,838 18,009 17,312 15.78%
-
Net Worth 190,951 167,165 160,303 154,311 152,318 125,423 107,214 10.09%
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 190,951 167,165 160,303 154,311 152,318 125,423 107,214 10.09%
NOSH 89,125 83,888 83,902 85,977 87,068 89,999 81,974 1.40%
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 20.64% 1.20% 1.28% 4.22% 2.98% -2.08% 12.94% -
ROE 5.66% 0.18% 0.21% 0.48% 0.33% -0.22% 2.40% -
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 58.99 42.53 34.25 20.76 16.38 19.60 24.26 15.95%
EPS 12.12 0.36 0.41 0.87 0.58 -0.30 3.14 25.23%
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 4.15 2.82 2.27 1.41 1.13 1.39 1.57 17.57%
EPS 0.85 0.02 0.03 0.06 0.04 -0.02 0.20 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1321 0.1266 0.1219 0.1203 0.0991 0.0847 10.09%
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 1.80 0.47 0.50 0.96 1.47 1.58 2.51 -5.38%
P/EPS 8.75 55.56 41.46 22.99 41.38 -103.33 19.43 -12.44%
EY 11.43 1.80 2.41 4.35 2.42 -0.97 5.15 14.20%
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 2.32 0.52 0.55 0.87 1.40 1.48 2.56 -1.62%
P/EPS 11.30 61.11 46.34 20.69 39.66 -96.67 19.75 -8.88%
EY 8.85 1.64 2.16 4.83 2.52 -1.03 5.06 9.76%
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