[SEG] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -25.3%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 76,784 73,872 77,176 86,263 87,572 87,698 95,852 -13.73%
PBT 1,693 350 2,536 11,994 17,602 19,086 23,304 -82.56%
Tax -338 -70 -508 -2,673 -5,124 -5,620 -6,668 -86.27%
NP 1,354 280 2,028 9,321 12,478 13,466 16,636 -81.19%
-
NP to SH 1,641 602 2,284 9,321 12,478 13,466 16,636 -78.62%
-
Tax Rate 19.96% 20.00% 20.03% 22.29% 29.11% 29.45% 28.61% -
Total Cost 75,429 73,592 75,148 76,942 75,093 74,232 79,216 -3.21%
-
Net Worth 121,512 123,374 123,987 148,517 111,156 106,999 103,453 11.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 121,512 123,374 123,987 148,517 111,156 106,999 103,453 11.31%
NOSH 89,202 88,529 89,218 84,079 82,823 81,810 81,549 6.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.76% 0.38% 2.63% 10.81% 14.25% 15.35% 17.36% -
ROE 1.35% 0.49% 1.84% 6.28% 11.23% 12.59% 16.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.08 83.44 86.50 102.60 105.73 107.20 117.54 -18.73%
EPS 1.84 0.68 2.56 11.08 15.07 16.46 20.40 -79.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3622 1.3936 1.3897 1.7664 1.3421 1.3079 1.2686 4.85%
Adjusted Per Share Value based on latest NOSH - 85,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.07 5.84 6.10 6.82 6.92 6.93 7.57 -13.67%
EPS 0.13 0.05 0.18 0.74 0.99 1.06 1.31 -78.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0975 0.098 0.1173 0.0878 0.0845 0.0817 11.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.31 0.54 0.70 0.65 0.61 0.62 -
P/RPS 0.31 0.37 0.62 0.68 0.61 0.57 0.53 -30.03%
P/EPS 14.67 45.59 21.09 6.31 4.31 3.71 3.04 185.29%
EY 6.81 2.19 4.74 15.84 23.18 26.98 32.90 -64.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.39 0.40 0.48 0.47 0.49 -44.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 05/04/05 25/11/04 27/08/04 27/05/04 -
Price 0.21 0.29 0.30 0.52 0.65 0.62 0.59 -
P/RPS 0.24 0.35 0.35 0.51 0.61 0.58 0.50 -38.66%
P/EPS 11.41 42.65 11.72 4.69 4.31 3.77 2.89 149.59%
EY 8.76 2.34 8.53 21.32 23.18 26.55 34.58 -59.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.22 0.29 0.48 0.47 0.47 -53.26%

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