[SEG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -38.11%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 17,852 14,263 17,642 19,886 24,586 18,574 11,152 8.15%
PBT 176 498 -459 3,717 3,828 1,453 975 -24.81%
Tax 578 -73 92 -1,143 -1,524 -995 -326 -
NP 754 425 -367 2,574 2,304 458 649 2.52%
-
NP to SH 748 505 -270 2,574 2,304 458 649 2.39%
-
Tax Rate -328.41% 14.66% - 30.75% 39.81% 68.48% 33.44% -
Total Cost 17,098 13,838 18,009 17,312 22,282 18,116 10,503 8.45%
-
Net Worth 154,311 152,318 125,423 107,214 90,758 82,913 84,686 10.51%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 154,311 152,318 125,423 107,214 90,758 82,913 84,686 10.51%
NOSH 85,977 87,068 89,999 81,974 79,175 78,965 79,146 1.38%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.22% 2.98% -2.08% 12.94% 9.37% 2.47% 5.82% -
ROE 0.48% 0.33% -0.22% 2.40% 2.54% 0.55% 0.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.76 16.38 19.60 24.26 31.05 23.52 14.09 6.66%
EPS 0.87 0.58 -0.30 3.14 2.91 0.58 0.82 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7948 1.7494 1.3936 1.3079 1.1463 1.05 1.07 8.99%
Adjusted Per Share Value based on latest NOSH - 81,974
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.41 1.13 1.39 1.57 1.94 1.47 0.88 8.17%
EPS 0.06 0.04 -0.02 0.20 0.18 0.04 0.05 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1203 0.0991 0.0847 0.0717 0.0655 0.0669 10.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.20 0.24 0.31 0.61 0.38 0.35 0.35 -
P/RPS 0.96 1.47 1.58 2.51 1.22 1.49 2.48 -14.62%
P/EPS 22.99 41.38 -103.33 19.43 13.06 60.34 42.68 -9.79%
EY 4.35 2.42 -0.97 5.15 7.66 1.66 2.34 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.14 0.22 0.47 0.33 0.33 0.33 -16.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 29/08/01 -
Price 0.18 0.23 0.29 0.62 0.52 0.34 0.41 -
P/RPS 0.87 1.40 1.48 2.56 1.67 1.45 2.91 -18.22%
P/EPS 20.69 39.66 -96.67 19.75 17.87 58.62 50.00 -13.67%
EY 4.83 2.52 -1.03 5.06 5.60 1.71 2.00 15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.21 0.47 0.45 0.32 0.38 -19.94%

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