[SEG] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.08%
YoY- -28.28%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 51,844 34,832 21,937 18,139 20,652 21,830 25,091 12.84%
PBT 3,832 1,173 862 894 1,095 3,659 4,625 -3.08%
Tax -774 -320 -169 -290 -219 -1,033 -1,514 -10.57%
NP 3,058 853 693 604 876 2,626 3,111 -0.28%
-
NP to SH 2,974 852 429 667 930 2,626 3,111 -0.74%
-
Tax Rate 20.20% 27.28% 19.61% 32.44% 20.00% 28.23% 32.74% -
Total Cost 48,786 33,979 21,244 17,535 19,776 19,204 21,980 14.19%
-
Net Worth 165,682 162,399 153,513 153,392 121,812 113,688 91,447 10.40%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 165,682 162,399 153,513 153,392 121,812 113,688 91,447 10.40%
NOSH 82,841 85,200 85,800 87,763 89,423 84,709 79,769 0.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.90% 2.45% 3.16% 3.33% 4.24% 12.03% 12.40% -
ROE 1.80% 0.52% 0.28% 0.43% 0.76% 2.31% 3.40% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 62.58 40.88 25.57 20.67 23.09 25.77 31.45 12.13%
EPS 1.25 1.00 0.50 0.76 1.04 3.10 3.90 -17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.9061 1.7892 1.7478 1.3622 1.3421 1.1464 9.70%
Adjusted Per Share Value based on latest NOSH - 87,763
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.10 2.75 1.73 1.43 1.63 1.72 1.98 12.88%
EPS 0.23 0.07 0.03 0.05 0.07 0.21 0.25 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1283 0.1213 0.1212 0.0962 0.0898 0.0722 10.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.22 0.17 0.19 0.22 0.27 0.65 0.47 -
P/RPS 0.35 0.42 0.74 1.06 1.17 2.52 1.49 -21.43%
P/EPS 6.13 17.00 38.00 28.95 25.96 20.97 12.05 -10.64%
EY 16.32 5.88 2.63 3.45 3.85 4.77 8.30 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.09 0.11 0.13 0.20 0.48 0.41 -19.67%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 30/11/06 29/11/05 25/11/04 19/12/03 -
Price 0.23 0.16 0.17 0.20 0.21 0.65 0.50 -
P/RPS 0.37 0.39 0.66 0.97 0.91 2.52 1.59 -21.55%
P/EPS 6.41 16.00 34.00 26.32 20.19 20.97 12.82 -10.90%
EY 15.61 6.25 2.94 3.80 4.95 4.77 7.80 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.08 0.10 0.11 0.15 0.48 0.44 -19.45%

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