[SEG] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
05-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -34.09%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 78,172 79,350 81,594 86,263 84,496 87,757 92,457 -10.57%
PBT 62 2,626 6,802 11,994 18,056 19,022 19,133 -97.80%
Tax 916 102 -1,133 -2,673 -3,914 -4,395 -4,776 -
NP 978 2,728 5,669 9,321 14,142 14,627 14,357 -83.29%
-
NP to SH 1,193 2,889 5,733 9,321 14,142 14,627 14,357 -80.92%
-
Tax Rate -1,477.42% -3.88% 16.66% 22.29% 21.68% 23.10% 24.96% -
Total Cost 77,194 76,622 75,925 76,942 70,354 73,130 78,100 -0.77%
-
Net Worth 121,812 125,423 123,987 117,785 113,688 107,214 103,453 11.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 121,812 125,423 123,987 117,785 113,688 107,214 103,453 11.49%
NOSH 89,423 89,999 89,218 85,999 84,709 81,974 81,549 6.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.25% 3.44% 6.95% 10.81% 16.74% 16.67% 15.53% -
ROE 0.98% 2.30% 4.62% 7.91% 12.44% 13.64% 13.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.42 88.17 91.45 100.31 99.75 107.05 113.38 -15.90%
EPS 1.33 3.21 6.43 10.84 16.69 17.84 17.61 -82.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3622 1.3936 1.3897 1.3696 1.3421 1.3079 1.2686 4.85%
Adjusted Per Share Value based on latest NOSH - 85,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.18 6.27 6.45 6.82 6.68 6.93 7.30 -10.50%
EPS 0.09 0.23 0.45 0.74 1.12 1.16 1.13 -81.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0991 0.098 0.0931 0.0898 0.0847 0.0817 11.49%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.31 0.54 0.70 0.65 0.61 0.62 -
P/RPS 0.31 0.35 0.59 0.70 0.65 0.57 0.55 -31.74%
P/EPS 20.24 9.66 8.40 6.46 3.89 3.42 3.52 220.61%
EY 4.94 10.35 11.90 15.48 25.68 29.25 28.40 -68.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.39 0.51 0.48 0.47 0.49 -44.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 05/04/05 25/11/04 27/08/04 27/05/04 -
Price 0.21 0.29 0.30 0.52 0.65 0.62 0.59 -
P/RPS 0.24 0.33 0.33 0.52 0.65 0.58 0.52 -40.24%
P/EPS 15.74 9.03 4.67 4.80 3.89 3.47 3.35 180.26%
EY 6.35 11.07 21.42 20.84 25.68 28.78 29.84 -64.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.22 0.38 0.48 0.47 0.47 -53.26%

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