[SEG] QoQ TTM 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- 1.88%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 81,594 86,263 84,496 87,757 92,457 92,579 95,897 -10.19%
PBT 6,802 11,994 18,056 19,022 19,133 19,493 19,797 -50.91%
Tax -1,133 -2,673 -3,914 -4,395 -4,776 -5,277 -9,337 -75.45%
NP 5,669 9,321 14,142 14,627 14,357 14,216 10,460 -33.50%
-
NP to SH 5,733 9,321 14,142 14,627 14,357 14,216 10,460 -33.00%
-
Tax Rate 16.66% 22.29% 21.68% 23.10% 24.96% 27.07% 47.16% -
Total Cost 75,925 76,942 70,354 73,130 78,100 78,363 85,437 -7.56%
-
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 6.95% 10.81% 16.74% 16.67% 15.53% 15.36% 10.91% -
ROE 4.62% 7.91% 12.44% 13.64% 13.88% 14.60% 11.44% -
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 91.45 100.31 99.75 107.05 113.38 114.59 120.22 -16.65%
EPS 6.43 10.84 16.69 17.84 17.61 17.60 13.11 -37.78%
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 6.45 6.82 6.68 6.93 7.30 7.31 7.58 -10.19%
EPS 0.45 0.74 1.12 1.16 1.13 1.12 0.83 -33.48%
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 0.59 0.70 0.65 0.57 0.55 0.48 0.39 31.74%
P/EPS 8.40 6.46 3.89 3.42 3.52 3.13 3.58 76.48%
EY 11.90 15.48 25.68 29.25 28.40 31.99 27.90 -43.30%
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 0.33 0.52 0.65 0.58 0.52 0.61 0.42 -14.83%
P/EPS 4.67 4.80 3.89 3.47 3.35 3.98 3.81 14.51%
EY 21.42 20.84 25.68 28.78 29.84 25.14 26.23 -12.62%
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