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

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.02%
YoY- -15.59%
View:
Show?
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 21,937 18,139 20,652 21,830 25,091 21,380 15,357 6.12%
PBT 862 894 1,095 3,659 4,625 3,812 3,178 -19.53%
Tax -169 -290 -219 -1,033 -1,514 -1,487 -1,414 -29.80%
NP 693 604 876 2,626 3,111 2,325 1,764 -14.41%
-
NP to SH 429 667 930 2,626 3,111 2,325 1,764 -20.98%
-
Tax Rate 19.61% 32.44% 20.00% 28.23% 32.74% 39.01% 44.49% -
Total Cost 21,244 17,535 19,776 19,204 21,980 19,055 13,593 7.72%
-
Net Worth 153,513 153,392 121,812 113,688 91,447 86,151 86,222 10.08%
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 153,513 153,392 121,812 113,688 91,447 86,151 86,222 10.08%
NOSH 85,800 87,763 89,423 84,709 79,769 79,081 79,103 1.36%
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 3.16% 3.33% 4.24% 12.03% 12.40% 10.87% 11.49% -
ROE 0.28% 0.43% 0.76% 2.31% 3.40% 2.70% 2.05% -
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 25.57 20.67 23.09 25.77 31.45 27.04 19.41 4.69%
EPS 0.50 0.76 1.04 3.10 3.90 2.94 2.23 -22.04%
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 1.73 1.43 1.63 1.72 1.98 1.69 1.21 6.13%
EPS 0.03 0.05 0.07 0.21 0.25 0.18 0.14 -22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1212 0.0962 0.0898 0.0722 0.0681 0.0681 10.09%
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 0.74 1.06 1.17 2.52 1.49 1.15 1.75 -13.35%
P/EPS 38.00 28.95 25.96 20.97 12.05 10.54 15.25 16.42%
EY 2.63 3.45 3.85 4.77 8.30 9.48 6.56 -14.12%
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 0.66 0.97 0.91 2.52 1.59 1.11 1.91 -16.22%
P/EPS 34.00 26.32 20.19 20.97 12.82 10.20 16.59 12.69%
EY 2.94 3.80 4.95 4.77 7.80 9.80 6.03 -11.27%
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