[SEG] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.33%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 79,790 64,924 76,784 87,572 98,349 77,926 51,685 7.50%
PBT 5,450 4,553 1,693 17,602 19,518 10,117 9,792 -9.30%
Tax -509 -1,077 -338 -5,124 -6,941 -4,681 -3,821 -28.52%
NP 4,941 3,476 1,354 12,478 12,577 5,436 5,970 -3.10%
-
NP to SH 4,588 3,710 1,641 12,478 12,577 5,436 5,970 -4.29%
-
Tax Rate 9.34% 23.65% 19.96% 29.11% 35.56% 46.27% 39.02% -
Total Cost 74,849 61,448 75,429 75,093 85,772 72,490 45,714 8.56%
-
Net Worth 153,150 153,442 121,512 111,156 90,950 86,242 82,172 10.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 153,150 153,442 121,512 111,156 90,950 86,242 82,172 10.92%
NOSH 85,597 87,791 89,202 82,823 79,335 79,165 75,387 2.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.19% 5.35% 1.76% 14.25% 12.79% 6.98% 11.55% -
ROE 3.00% 2.42% 1.35% 11.23% 13.83% 6.30% 7.27% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.22 73.95 86.08 105.73 123.97 98.44 68.56 5.25%
EPS 5.36 4.23 1.84 15.07 15.85 6.87 7.92 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7892 1.7478 1.3622 1.3421 1.1464 1.0894 1.09 8.60%
Adjusted Per Share Value based on latest NOSH - 84,709
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.30 5.13 6.07 6.92 7.77 6.16 4.08 7.50%
EPS 0.36 0.29 0.13 0.99 0.99 0.43 0.47 -4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1212 0.096 0.0878 0.0719 0.0681 0.0649 10.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.19 0.22 0.27 0.65 0.47 0.31 0.34 -
P/RPS 0.20 0.30 0.31 0.61 0.38 0.31 0.50 -14.15%
P/EPS 3.54 5.21 14.67 4.31 2.96 4.51 4.29 -3.15%
EY 28.21 19.21 6.81 23.18 33.73 22.15 23.29 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.20 0.48 0.41 0.28 0.31 -15.85%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 25/11/04 19/12/03 02/01/03 16/11/01 -
Price 0.17 0.20 0.21 0.65 0.50 0.30 0.37 -
P/RPS 0.18 0.27 0.24 0.61 0.40 0.30 0.54 -16.72%
P/EPS 3.17 4.73 11.41 4.31 3.15 4.37 4.67 -6.25%
EY 31.53 21.13 8.76 23.18 31.71 22.89 21.41 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.15 0.48 0.44 0.28 0.34 -18.44%

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