[SEG] QoQ 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- 1602.63%
YoY- -86.27%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 17,530 20,652 17,642 19,294 20,584 21,830 19,886 -8.04%
PBT -270 1,095 -459 634 -1,208 3,659 3,717 -
Tax -794 -219 92 -127 1,170 -1,033 -1,143 -21.51%
NP -1,064 876 -367 507 -38 2,626 2,574 -
-
NP to SH -995 930 -270 571 -38 2,626 2,574 -
-
Tax Rate - 20.00% - 20.03% - 28.23% 30.75% -
Total Cost 18,594 19,776 18,009 18,787 20,622 19,204 17,312 4.86%
-
Net Worth 153,665 121,812 125,423 123,987 117,785 113,688 107,214 27.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,776 - - - - - - -
Div Payout % 0.00% - - - - - - -
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 153,665 121,812 125,423 123,987 117,785 113,688 107,214 27.03%
NOSH 88,849 89,423 89,999 89,218 85,999 84,709 81,974 5.50%
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 -6.07% 4.24% -2.08% 2.63% -0.18% 12.03% 12.94% -
ROE -0.65% 0.76% -0.22% 0.46% -0.03% 2.31% 2.40% -
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 19.73 23.09 19.60 21.63 23.93 25.77 24.26 -12.83%
EPS -1.12 1.04 -0.30 0.64 -0.04 3.10 3.14 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7295 1.3622 1.3936 1.3897 1.3696 1.3421 1.3079 20.41%
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 1.38 1.63 1.39 1.52 1.63 1.72 1.57 -8.21%
EPS -0.08 0.07 -0.02 0.05 0.00 0.21 0.20 -
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0962 0.0991 0.098 0.0931 0.0898 0.0847 27.03%
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 1.01 1.17 1.58 2.50 2.92 2.52 2.51 -45.40%
P/EPS -17.86 25.96 -103.33 84.38 -1,584.21 20.97 19.43 -
EY -5.60 3.85 -0.97 1.19 -0.06 4.77 5.15 -
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 0.51 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 1.01 0.91 1.48 1.39 2.17 2.52 2.56 -46.11%
P/EPS -17.86 20.19 -96.67 46.88 -1,176.84 20.97 19.75 -
EY -5.60 4.95 -1.03 2.13 -0.08 4.77 5.06 -
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 0.38 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