[SEG] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 53.74%
YoY- 365.73%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,830 19,886 23,963 18,817 25,091 24,586 24,085 -6.32%
PBT 3,659 3,717 5,826 4,854 4,625 3,828 6,186 -29.46%
Tax -1,033 -1,143 -1,667 -71 -1,514 -1,524 -2,168 -38.91%
NP 2,626 2,574 4,159 4,783 3,111 2,304 4,018 -24.63%
-
NP to SH 2,626 2,574 4,159 4,783 3,111 2,304 4,018 -24.63%
-
Tax Rate 28.23% 30.75% 28.61% 1.46% 32.74% 39.81% 35.05% -
Total Cost 19,204 17,312 19,804 14,034 21,980 22,282 20,067 -2.88%
-
Net Worth 113,688 107,214 103,453 97,388 91,447 90,758 87,715 18.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 113,688 107,214 103,453 97,388 91,447 90,758 87,715 18.81%
NOSH 84,709 81,974 81,549 80,793 79,769 79,175 79,094 4.66%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.03% 12.94% 17.36% 25.42% 12.40% 9.37% 16.68% -
ROE 2.31% 2.40% 4.02% 4.91% 3.40% 2.54% 4.58% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.77 24.26 29.38 23.29 31.45 31.05 30.45 -10.50%
EPS 3.10 3.14 5.10 5.92 3.90 2.91 5.08 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3421 1.3079 1.2686 1.2054 1.1464 1.1463 1.109 13.52%
Adjusted Per Share Value based on latest NOSH - 80,793
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.72 1.57 1.89 1.49 1.98 1.94 1.90 -6.40%
EPS 0.21 0.20 0.33 0.38 0.25 0.18 0.32 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0847 0.0817 0.0769 0.0722 0.0717 0.0693 18.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.61 0.62 0.55 0.47 0.38 0.31 -
P/RPS 2.52 2.51 2.11 2.36 1.49 1.22 1.02 82.45%
P/EPS 20.97 19.43 12.16 9.29 12.05 13.06 6.10 127.26%
EY 4.77 5.15 8.23 10.76 8.30 7.66 16.39 -55.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.46 0.41 0.33 0.28 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 23/03/04 19/12/03 26/08/03 29/05/03 -
Price 0.65 0.62 0.59 0.70 0.50 0.52 0.33 -
P/RPS 2.52 2.56 2.01 3.01 1.59 1.67 1.08 75.64%
P/EPS 20.97 19.75 11.57 11.82 12.82 17.87 6.50 117.86%
EY 4.77 5.06 8.64 8.46 7.80 5.60 15.39 -54.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.58 0.44 0.45 0.30 36.68%

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