[SEG] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.61%
YoY- 3476.82%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 57,905 80,187 69,236 52,571 35,682 28,740 17,852 21.64%
PBT 17,864 24,733 22,722 13,778 1,103 501 176 115.82%
Tax -795 -4,656 -4,467 -2,928 -674 -133 578 -
NP 17,069 20,077 18,255 10,850 429 368 754 68.11%
-
NP to SH 17,482 20,126 18,132 10,802 302 344 748 69.00%
-
Tax Rate 4.45% 18.83% 19.66% 21.25% 61.11% 26.55% -328.41% -
Total Cost 40,836 60,110 50,981 41,721 35,253 28,372 17,098 15.60%
-
Net Worth 253,233 244,595 195,597 190,951 167,165 160,303 154,311 8.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,233 244,595 195,597 190,951 167,165 160,303 154,311 8.59%
NOSH 638,029 560,612 253,594 89,125 83,888 83,902 85,977 39.61%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 29.48% 25.04% 26.37% 20.64% 1.20% 1.28% 4.22% -
ROE 6.90% 8.23% 9.27% 5.66% 0.18% 0.21% 0.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.08 14.30 27.30 58.99 42.53 34.25 20.76 -12.86%
EPS 2.74 3.59 7.15 12.12 0.36 0.41 0.87 21.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.4363 0.7713 2.1425 1.9927 1.9106 1.7948 -22.21%
Adjusted Per Share Value based on latest NOSH - 89,125
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.57 6.34 5.47 4.15 2.82 2.27 1.41 21.62%
EPS 1.38 1.59 1.43 0.85 0.02 0.03 0.06 68.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1932 0.1545 0.1509 0.1321 0.1266 0.1219 8.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.62 1.87 1.93 1.06 0.20 0.17 0.20 -
P/RPS 17.85 13.07 7.07 1.80 0.47 0.50 0.96 62.69%
P/EPS 59.12 52.09 26.99 8.75 55.56 41.46 22.99 17.03%
EY 1.69 1.92 3.70 11.43 1.80 2.41 4.35 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 4.29 2.50 0.49 0.10 0.09 0.11 82.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 30/07/12 28/07/11 18/08/10 24/08/09 28/08/08 29/08/07 -
Price 1.56 2.02 1.93 1.37 0.22 0.19 0.18 -
P/RPS 17.19 14.12 7.07 2.32 0.52 0.55 0.87 64.34%
P/EPS 56.93 56.27 26.99 11.30 61.11 46.34 20.69 18.35%
EY 1.76 1.78 3.70 8.85 1.64 2.16 4.83 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 4.63 2.50 0.64 0.11 0.10 0.10 84.28%

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