[SEG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -21.33%
YoY- 260.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 61,108 73,872 87,698 97,342 74,130 46,814 26,364 15.03%
PBT 5,042 350 19,086 20,028 7,552 8,332 8,420 -8.18%
Tax -1,036 -70 -5,620 -7,384 -4,048 -2,904 -1,966 -10.12%
NP 4,006 280 13,466 12,644 3,504 5,428 6,454 -7.63%
-
NP to SH 4,232 602 13,466 12,644 3,504 5,428 6,454 -6.78%
-
Tax Rate 20.55% 20.00% 29.45% 36.87% 53.60% 34.85% 23.35% -
Total Cost 57,102 73,592 74,232 84,698 70,626 41,386 19,910 19.18%
-
Net Worth 153,598 123,374 106,999 90,813 83,239 78,698 33,638 28.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 153,598 123,374 106,999 90,813 83,239 78,698 33,638 28.78%
NOSH 87,800 88,529 81,810 79,223 79,276 73,550 19,004 29.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.56% 0.38% 15.35% 12.99% 4.73% 11.59% 24.48% -
ROE 2.76% 0.49% 12.59% 13.92% 4.21% 6.90% 19.19% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.60 83.44 107.20 122.87 93.51 63.65 138.72 -10.85%
EPS 4.82 0.68 16.46 15.96 4.42 7.38 33.96 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7494 1.3936 1.3079 1.1463 1.05 1.07 1.77 -0.19%
Adjusted Per Share Value based on latest NOSH - 79,175
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.83 5.84 6.93 7.69 5.86 3.70 2.08 15.06%
EPS 0.33 0.05 1.06 1.00 0.28 0.43 0.51 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0975 0.0845 0.0717 0.0658 0.0622 0.0266 28.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.24 0.31 0.61 0.38 0.35 0.35 0.73 -
P/RPS 0.34 0.37 0.57 0.31 0.37 0.55 0.53 -7.12%
P/EPS 4.98 45.59 3.71 2.38 7.92 4.74 2.15 15.01%
EY 20.08 2.19 26.98 42.00 12.63 21.09 46.52 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.47 0.33 0.33 0.33 0.41 -16.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 29/08/01 20/07/00 -
Price 0.23 0.29 0.62 0.52 0.34 0.41 0.77 -
P/RPS 0.33 0.35 0.58 0.42 0.36 0.64 0.56 -8.43%
P/EPS 4.77 42.65 3.77 3.26 7.69 5.56 2.27 13.16%
EY 20.96 2.34 26.55 30.69 13.00 18.00 44.10 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.47 0.45 0.32 0.38 0.44 -18.38%

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