[SEG] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 49.21%
YoY- 131.37%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,693 57,588 65,679 73,762 58,445 38,764 21,688 14.42%
PBT 3,415 1,270 13,202 14,639 7,588 7,344 7,300 -11.88%
Tax -808 -254 -3,843 -5,206 -3,511 -2,866 -1,996 -13.98%
NP 2,607 1,016 9,359 9,433 4,077 4,478 5,304 -11.15%
-
NP to SH 2,783 1,231 9,359 9,433 4,077 4,478 5,304 -10.18%
-
Tax Rate 23.66% 20.00% 29.11% 35.56% 46.27% 39.03% 27.34% -
Total Cost 46,086 56,572 56,320 64,329 54,368 34,286 16,384 18.80%
-
Net Worth 153,442 121,512 111,156 90,950 86,242 82,172 35,714 27.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 153,442 121,512 111,156 90,950 86,242 82,172 35,714 27.48%
NOSH 87,791 89,202 82,823 79,335 79,165 75,387 18,997 29.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.35% 1.76% 14.25% 12.79% 6.98% 11.55% 24.46% -
ROE 1.81% 1.01% 8.42% 10.37% 4.73% 5.45% 14.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 55.46 64.56 79.30 92.97 73.83 51.42 114.16 -11.33%
EPS 3.17 1.38 11.30 11.89 5.15 5.94 27.92 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7478 1.3622 1.3421 1.1464 1.0894 1.09 1.88 -1.20%
Adjusted Per Share Value based on latest NOSH - 79,769
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.85 4.55 5.19 5.83 4.62 3.06 1.71 14.47%
EPS 0.22 0.10 0.74 0.75 0.32 0.35 0.42 -10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.096 0.0878 0.0719 0.0681 0.0649 0.0282 27.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.22 0.27 0.65 0.47 0.31 0.34 0.64 -
P/RPS 0.40 0.42 0.82 0.51 0.42 0.66 0.56 -5.45%
P/EPS 6.94 19.57 5.75 3.95 6.02 5.72 2.29 20.28%
EY 14.41 5.11 17.38 25.30 16.61 17.47 43.63 -16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.48 0.41 0.28 0.31 0.34 -14.79%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 25/11/04 19/12/03 02/01/03 16/11/01 22/11/00 -
Price 0.20 0.21 0.65 0.50 0.30 0.37 0.73 -
P/RPS 0.36 0.33 0.82 0.54 0.41 0.72 0.64 -9.13%
P/EPS 6.31 15.22 5.75 4.21 5.83 6.23 2.61 15.84%
EY 15.85 6.57 17.38 23.78 17.17 16.05 38.25 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.48 0.44 0.28 0.34 0.39 -19.01%

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