[SEG] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -38.11%
YoY- 11.72%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,294 20,584 21,830 19,886 23,963 18,817 25,091 -16.05%
PBT 634 -1,208 3,659 3,717 5,826 4,854 4,625 -73.38%
Tax -127 1,170 -1,033 -1,143 -1,667 -71 -1,514 -80.80%
NP 507 -38 2,626 2,574 4,159 4,783 3,111 -70.13%
-
NP to SH 571 -38 2,626 2,574 4,159 4,783 3,111 -67.67%
-
Tax Rate 20.03% - 28.23% 30.75% 28.61% 1.46% 32.74% -
Total Cost 18,787 20,622 19,204 17,312 19,804 14,034 21,980 -9.92%
-
Net Worth 123,987 117,785 113,688 107,214 103,453 97,388 91,447 22.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,987 117,785 113,688 107,214 103,453 97,388 91,447 22.47%
NOSH 89,218 85,999 84,709 81,974 81,549 80,793 79,769 7.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.63% -0.18% 12.03% 12.94% 17.36% 25.42% 12.40% -
ROE 0.46% -0.03% 2.31% 2.40% 4.02% 4.91% 3.40% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.63 23.93 25.77 24.26 29.38 23.29 31.45 -22.06%
EPS 0.64 -0.04 3.10 3.14 5.10 5.92 3.90 -69.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3897 1.3696 1.3421 1.3079 1.2686 1.2054 1.1464 13.67%
Adjusted Per Share Value based on latest NOSH - 81,974
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.52 1.63 1.72 1.57 1.89 1.49 1.98 -16.14%
EPS 0.05 0.00 0.21 0.20 0.33 0.38 0.25 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0931 0.0898 0.0847 0.0817 0.0769 0.0722 22.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.54 0.70 0.65 0.61 0.62 0.55 0.47 -
P/RPS 2.50 2.92 2.52 2.51 2.11 2.36 1.49 41.15%
P/EPS 84.38 -1,584.21 20.97 19.43 12.16 9.29 12.05 265.58%
EY 1.19 -0.06 4.77 5.15 8.23 10.76 8.30 -72.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.48 0.47 0.49 0.46 0.41 -3.27%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 05/04/05 25/11/04 27/08/04 27/05/04 23/03/04 19/12/03 -
Price 0.30 0.52 0.65 0.62 0.59 0.70 0.50 -
P/RPS 1.39 2.17 2.52 2.56 2.01 3.01 1.59 -8.56%
P/EPS 46.88 -1,176.84 20.97 19.75 11.57 11.82 12.82 137.16%
EY 2.13 -0.08 4.77 5.06 8.64 8.46 7.80 -57.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.48 0.47 0.47 0.58 0.44 -36.97%

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