[SEG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -95.49%
YoY- -12.21%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 80,187 69,236 52,571 35,682 28,740 17,852 14,263 33.31%
PBT 24,733 22,722 13,778 1,103 501 176 498 91.60%
Tax -4,656 -4,467 -2,928 -674 -133 578 -73 99.75%
NP 20,077 18,255 10,850 429 368 754 425 90.01%
-
NP to SH 20,126 18,132 10,802 302 344 748 505 84.71%
-
Tax Rate 18.83% 19.66% 21.25% 61.11% 26.55% -328.41% 14.66% -
Total Cost 60,110 50,981 41,721 35,253 28,372 17,098 13,838 27.70%
-
Net Worth 244,595 195,597 190,951 167,165 160,303 154,311 152,318 8.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 244,595 195,597 190,951 167,165 160,303 154,311 152,318 8.20%
NOSH 560,612 253,594 89,125 83,888 83,902 85,977 87,068 36.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.04% 26.37% 20.64% 1.20% 1.28% 4.22% 2.98% -
ROE 8.23% 9.27% 5.66% 0.18% 0.21% 0.48% 0.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.30 27.30 58.99 42.53 34.25 20.76 16.38 -2.23%
EPS 3.59 7.15 12.12 0.36 0.41 0.87 0.58 35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.7713 2.1425 1.9927 1.9106 1.7948 1.7494 -20.64%
Adjusted Per Share Value based on latest NOSH - 83,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.34 5.47 4.15 2.82 2.27 1.41 1.13 33.26%
EPS 1.59 1.43 0.85 0.02 0.03 0.06 0.04 84.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1932 0.1545 0.1509 0.1321 0.1266 0.1219 0.1203 8.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.87 1.93 1.06 0.20 0.17 0.20 0.24 -
P/RPS 13.07 7.07 1.80 0.47 0.50 0.96 1.47 43.88%
P/EPS 52.09 26.99 8.75 55.56 41.46 22.99 41.38 3.90%
EY 1.92 3.70 11.43 1.80 2.41 4.35 2.42 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 2.50 0.49 0.10 0.09 0.11 0.14 76.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.02 1.93 1.37 0.22 0.19 0.18 0.23 -
P/RPS 14.12 7.07 2.32 0.52 0.55 0.87 1.40 46.93%
P/EPS 56.27 26.99 11.30 61.11 46.34 20.69 39.66 5.99%
EY 1.78 3.70 8.85 1.64 2.16 4.83 2.52 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 2.50 0.64 0.11 0.10 0.10 0.13 81.28%

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