[SEG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 23.58%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 68,736 79,350 87,757 92,186 63,134 39,955 25,661 17.83%
PBT 3,346 2,626 19,022 18,984 10,777 6,449 6,207 -9.78%
Tax -1,531 102 -4,395 -9,310 -4,518 -1,658 -535 19.14%
NP 1,815 2,728 14,627 9,674 6,259 4,791 5,672 -17.28%
-
NP to SH 2,051 2,889 14,627 9,674 6,259 3,953 5,117 -14.12%
-
Tax Rate 45.76% -3.88% 23.10% 49.04% 41.92% 25.71% 8.62% -
Total Cost 66,921 76,622 73,130 82,512 56,875 35,164 19,989 22.29%
-
Net Worth 152,318 125,423 107,214 90,758 82,913 84,686 33,719 28.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,776 - - - - 950 4,758 -15.14%
Div Payout % 86.64% - - - - 24.04% 92.99% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 152,318 125,423 107,214 90,758 82,913 84,686 33,719 28.55%
NOSH 87,068 89,999 81,974 79,175 78,965 79,146 19,050 28.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.64% 3.44% 16.67% 10.49% 9.91% 11.99% 22.10% -
ROE 1.35% 2.30% 13.64% 10.66% 7.55% 4.67% 15.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.94 88.17 107.05 116.43 79.95 50.48 134.70 -8.51%
EPS 2.36 3.21 17.84 12.22 7.93 4.99 26.86 -33.31%
DPS 2.04 0.00 0.00 0.00 0.00 1.20 25.00 -34.12%
NAPS 1.7494 1.3936 1.3079 1.1463 1.05 1.07 1.77 -0.19%
Adjusted Per Share Value based on latest NOSH - 79,175
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.43 6.27 6.93 7.28 4.99 3.16 2.03 17.81%
EPS 0.16 0.23 1.16 0.76 0.49 0.31 0.40 -14.15%
DPS 0.14 0.00 0.00 0.00 0.00 0.08 0.38 -15.32%
NAPS 0.1203 0.0991 0.0847 0.0717 0.0655 0.0669 0.0266 28.58%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.24 0.31 0.61 0.38 0.35 0.35 0.73 -
P/RPS 0.30 0.35 0.57 0.33 0.44 0.69 0.54 -9.32%
P/EPS 10.19 9.66 3.42 3.11 4.42 7.01 2.72 24.61%
EY 9.82 10.35 29.25 32.15 22.65 14.27 36.79 -19.75%
DY 8.50 0.00 0.00 0.00 0.00 3.43 34.25 -20.71%
P/NAPS 0.14 0.22 0.47 0.33 0.33 0.33 0.41 -16.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 29/08/01 20/07/00 -
Price 0.23 0.29 0.62 0.52 0.34 0.41 0.77 -
P/RPS 0.29 0.33 0.58 0.45 0.43 0.81 0.57 -10.64%
P/EPS 9.76 9.03 3.47 4.26 4.29 8.21 2.87 22.61%
EY 10.24 11.07 28.78 23.50 23.31 12.18 34.88 -18.46%
DY 8.87 0.00 0.00 0.00 0.00 2.93 32.47 -19.44%
P/NAPS 0.13 0.21 0.47 0.45 0.32 0.38 0.44 -18.38%

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