[SEG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 172.65%
YoY- -86.85%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 61,108 65,164 75,118 76,784 73,872 77,176 86,263 -20.58%
PBT 5,042 8,092 1,000 1,693 350 2,536 11,994 -43.97%
Tax -1,036 -1,780 -1,048 -338 -70 -508 -2,673 -46.93%
NP 4,006 6,312 -48 1,354 280 2,028 9,321 -43.13%
-
NP to SH 4,232 6,444 236 1,641 602 2,284 9,321 -41.01%
-
Tax Rate 20.55% 22.00% 104.80% 19.96% 20.00% 20.03% 22.29% -
Total Cost 57,102 58,852 75,166 75,429 73,592 75,148 76,942 -18.07%
-
Net Worth 153,598 153,995 150,291 121,512 123,374 123,987 148,517 2.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,746 - - - - -
Div Payout % - - 739.90% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 153,598 153,995 150,291 121,512 123,374 123,987 148,517 2.27%
NOSH 87,800 88,032 87,307 89,202 88,529 89,218 84,079 2.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.56% 9.69% -0.06% 1.76% 0.38% 2.63% 10.81% -
ROE 2.76% 4.18% 0.16% 1.35% 0.49% 1.84% 6.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.60 74.02 86.04 86.08 83.44 86.50 102.60 -22.85%
EPS 4.82 7.32 0.27 1.84 0.68 2.56 11.08 -42.67%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.7494 1.7493 1.7214 1.3622 1.3936 1.3897 1.7664 -0.64%
Adjusted Per Share Value based on latest NOSH - 89,423
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.83 5.15 5.93 6.07 5.84 6.10 6.82 -20.59%
EPS 0.33 0.51 0.02 0.13 0.05 0.18 0.74 -41.71%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1217 0.1187 0.096 0.0975 0.098 0.1173 2.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.26 0.20 0.27 0.31 0.54 0.70 -
P/RPS 0.34 0.35 0.23 0.31 0.37 0.62 0.68 -37.08%
P/EPS 4.98 3.55 73.99 14.67 45.59 21.09 6.31 -14.63%
EY 20.08 28.15 1.35 6.81 2.19 4.74 15.84 17.18%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.12 0.20 0.22 0.39 0.40 -50.43%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 01/03/06 29/11/05 30/08/05 31/05/05 05/04/05 -
Price 0.23 0.25 0.20 0.21 0.29 0.30 0.52 -
P/RPS 0.33 0.34 0.23 0.24 0.35 0.35 0.51 -25.24%
P/EPS 4.77 3.42 73.99 11.41 42.65 11.72 4.69 1.13%
EY 20.96 29.28 1.35 8.76 2.34 8.53 21.32 -1.13%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.12 0.15 0.21 0.22 0.29 -41.51%

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