[SEG] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.49%
YoY- -60.07%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 75,118 78,172 79,350 81,594 86,263 84,496 87,757 -9.82%
PBT 1,000 62 2,626 6,802 11,994 18,056 19,022 -85.89%
Tax -1,048 916 102 -1,133 -2,673 -3,914 -4,395 -61.44%
NP -48 978 2,728 5,669 9,321 14,142 14,627 -
-
NP to SH 236 1,193 2,889 5,733 9,321 14,142 14,627 -93.56%
-
Tax Rate 104.80% -1,477.42% -3.88% 16.66% 22.29% 21.68% 23.10% -
Total Cost 75,166 77,194 76,622 75,925 76,942 70,354 73,130 1.84%
-
Net Worth 153,665 121,812 125,423 123,987 117,785 113,688 107,214 27.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,776 - - - - - - -
Div Payout % 752.96% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 153,665 121,812 125,423 123,987 117,785 113,688 107,214 27.03%
NOSH 88,849 89,423 89,999 89,218 85,999 84,709 81,974 5.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.06% 1.25% 3.44% 6.95% 10.81% 16.74% 16.67% -
ROE 0.15% 0.98% 2.30% 4.62% 7.91% 12.44% 13.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.55 87.42 88.17 91.45 100.31 99.75 107.05 -14.51%
EPS 0.27 1.33 3.21 6.43 10.84 16.69 17.84 -93.83%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7295 1.3622 1.3936 1.3897 1.3696 1.3421 1.3079 20.41%
Adjusted Per Share Value based on latest NOSH - 89,218
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.93 6.18 6.27 6.45 6.82 6.68 6.93 -9.84%
EPS 0.02 0.09 0.23 0.45 0.74 1.12 1.16 -93.27%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0962 0.0991 0.098 0.0931 0.0898 0.0847 27.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.27 0.31 0.54 0.70 0.65 0.61 -
P/RPS 0.24 0.31 0.35 0.59 0.70 0.65 0.57 -43.73%
P/EPS 75.30 20.24 9.66 8.40 6.46 3.89 3.42 681.14%
EY 1.33 4.94 10.35 11.90 15.48 25.68 29.25 -87.18%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.22 0.39 0.51 0.48 0.47 -59.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 29/11/05 30/08/05 31/05/05 05/04/05 25/11/04 27/08/04 -
Price 0.20 0.21 0.29 0.30 0.52 0.65 0.62 -
P/RPS 0.24 0.24 0.33 0.33 0.52 0.65 0.58 -44.38%
P/EPS 75.30 15.74 9.03 4.67 4.80 3.89 3.47 673.64%
EY 1.33 6.35 11.07 21.42 20.84 25.68 28.78 -87.04%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.21 0.22 0.38 0.48 0.47 -59.65%

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