[SEG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 52.37%
YoY- 181.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 65,679 43,849 23,963 92,571 73,762 48,671 24,085 94.83%
PBT 13,202 9,543 5,826 19,679 14,639 10,014 6,186 65.53%
Tax -3,843 -2,810 -1,667 -5,306 -5,206 -3,692 -2,168 46.31%
NP 9,359 6,733 4,159 14,373 9,433 6,322 4,018 75.44%
-
NP to SH 9,359 6,733 4,159 14,373 9,433 6,322 4,018 75.44%
-
Tax Rate 29.11% 29.45% 28.61% 26.96% 35.56% 36.87% 35.05% -
Total Cost 56,320 37,116 19,804 78,198 64,329 42,349 20,067 98.59%
-
Net Worth 111,156 106,999 103,453 96,125 90,950 90,813 87,715 17.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,374 - - - -
Div Payout % - - - 44.35% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 111,156 106,999 103,453 96,125 90,950 90,813 87,715 17.05%
NOSH 82,823 81,810 81,549 79,686 79,335 79,223 79,094 3.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.25% 15.35% 17.36% 15.53% 12.79% 12.99% 16.68% -
ROE 8.42% 6.29% 4.02% 14.95% 10.37% 6.96% 4.58% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 79.30 53.60 29.38 116.17 92.97 61.44 30.45 88.95%
EPS 11.30 8.23 5.10 18.04 11.89 7.98 5.08 70.15%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.3421 1.3079 1.2686 1.2063 1.1464 1.1463 1.109 13.52%
Adjusted Per Share Value based on latest NOSH - 80,793
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.19 3.46 1.89 7.31 5.83 3.85 1.90 95.05%
EPS 0.74 0.53 0.33 1.14 0.75 0.50 0.32 74.60%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.0878 0.0845 0.0817 0.0759 0.0719 0.0717 0.0693 17.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.61 0.62 0.55 0.47 0.38 0.31 -
P/RPS 0.82 1.14 2.11 0.47 0.51 0.62 1.02 -13.50%
P/EPS 5.75 7.41 12.16 3.05 3.95 4.76 6.10 -3.85%
EY 17.38 13.49 8.23 32.79 25.30 21.00 16.39 3.97%
DY 0.00 0.00 0.00 14.55 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.46 0.41 0.33 0.28 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 -
Price 0.65 0.62 0.59 0.70 0.50 0.52 0.33 -
P/RPS 0.82 1.16 2.01 0.60 0.54 0.85 1.08 -16.73%
P/EPS 5.75 7.53 11.57 3.88 4.21 6.52 6.50 -7.82%
EY 17.38 13.27 8.64 25.77 23.78 15.35 15.39 8.42%
DY 0.00 0.00 0.00 11.43 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.58 0.44 0.45 0.30 36.68%

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