[SEG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -73.64%
YoY- -95.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 110,436 75,812 61,108 73,872 87,698 97,342 74,130 6.86%
PBT 14,568 6,452 5,042 350 19,086 20,028 7,552 11.56%
Tax -1,714 -426 -1,036 -70 -5,620 -7,384 -4,048 -13.33%
NP 12,854 6,026 4,006 280 13,466 12,644 3,504 24.16%
-
NP to SH 12,264 6,024 4,232 602 13,466 12,644 3,504 23.19%
-
Tax Rate 11.77% 6.60% 20.55% 20.00% 29.45% 36.87% 53.60% -
Total Cost 97,582 69,786 57,102 73,592 74,232 84,698 70,626 5.53%
-
Net Worth 160,710 154,015 153,598 123,374 106,999 90,813 83,239 11.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 160,710 154,015 153,598 123,374 106,999 90,813 83,239 11.57%
NOSH 84,115 85,811 87,800 88,529 81,810 79,223 79,276 0.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.64% 7.95% 6.56% 0.38% 15.35% 12.99% 4.73% -
ROE 7.63% 3.91% 2.76% 0.49% 12.59% 13.92% 4.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 131.29 88.35 69.60 83.44 107.20 122.87 93.51 5.81%
EPS 14.58 7.02 4.82 0.68 16.46 15.96 4.42 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9106 1.7948 1.7494 1.3936 1.3079 1.1463 1.05 10.48%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.73 5.99 4.83 5.84 6.93 7.69 5.86 6.86%
EPS 0.97 0.48 0.33 0.05 1.06 1.00 0.28 22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1217 0.1214 0.0975 0.0845 0.0717 0.0658 11.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.17 0.20 0.24 0.31 0.61 0.38 0.35 -
P/RPS 0.13 0.23 0.34 0.37 0.57 0.31 0.37 -15.98%
P/EPS 1.17 2.85 4.98 45.59 3.71 2.38 7.92 -27.27%
EY 85.76 35.10 20.08 2.19 26.98 42.00 12.63 37.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.14 0.22 0.47 0.33 0.33 -19.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 -
Price 0.19 0.18 0.23 0.29 0.62 0.52 0.34 -
P/RPS 0.14 0.20 0.33 0.35 0.58 0.42 0.36 -14.55%
P/EPS 1.30 2.56 4.77 42.65 3.77 3.26 7.69 -25.62%
EY 76.74 39.00 20.96 2.34 26.55 30.69 13.00 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.13 0.21 0.47 0.45 0.32 -17.60%

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