[SEG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -93.87%
YoY- -86.27%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 75,118 57,588 36,936 19,294 86,263 65,679 43,849 43.03%
PBT 1,000 1,270 175 634 11,994 13,202 9,543 -77.68%
Tax -1,048 -254 -35 -127 -2,673 -3,843 -2,810 -48.09%
NP -48 1,016 140 507 9,321 9,359 6,733 -
-
NP to SH 236 1,231 301 571 9,321 9,359 6,733 -89.22%
-
Tax Rate 104.80% 20.00% 20.00% 20.03% 22.29% 29.11% 29.45% -
Total Cost 75,166 56,572 36,796 18,787 76,942 56,320 37,116 59.86%
-
Net Worth 150,291 121,512 123,374 123,987 148,517 111,156 106,999 25.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,746 - - - - - - -
Div Payout % 739.90% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 150,291 121,512 123,374 123,987 148,517 111,156 106,999 25.34%
NOSH 87,307 89,202 88,529 89,218 84,079 82,823 81,810 4.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.06% 1.76% 0.38% 2.63% 10.81% 14.25% 15.35% -
ROE 0.16% 1.01% 0.24% 0.46% 6.28% 8.42% 6.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 86.04 64.56 41.72 21.63 102.60 79.30 53.60 36.97%
EPS 0.27 1.38 0.34 0.64 11.08 11.30 8.23 -89.68%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7214 1.3622 1.3936 1.3897 1.7664 1.3421 1.3079 20.03%
Adjusted Per Share Value based on latest NOSH - 89,218
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.93 4.55 2.92 1.52 6.82 5.19 3.46 43.07%
EPS 0.02 0.10 0.02 0.05 0.74 0.74 0.53 -88.68%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.096 0.0975 0.098 0.1173 0.0878 0.0845 25.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.27 0.31 0.54 0.70 0.65 0.61 -
P/RPS 0.23 0.42 0.74 2.50 0.68 0.82 1.14 -65.50%
P/EPS 73.99 19.57 91.18 84.38 6.31 5.75 7.41 361.75%
EY 1.35 5.11 1.10 1.19 15.84 17.38 13.49 -78.35%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.22 0.39 0.40 0.48 0.47 -59.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 29/11/05 30/08/05 31/05/05 05/04/05 25/11/04 27/08/04 -
Price 0.20 0.21 0.29 0.30 0.52 0.65 0.62 -
P/RPS 0.23 0.33 0.70 1.39 0.51 0.82 1.16 -65.89%
P/EPS 73.99 15.22 85.29 46.88 4.69 5.75 7.53 356.85%
EY 1.35 6.57 1.17 2.13 21.32 17.38 13.27 -78.11%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.21 0.22 0.29 0.48 0.47 -59.65%

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