[SEG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.74%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 80,216 65,164 77,176 95,852 96,340 73,964 58,848 5.29%
PBT 12,200 8,092 2,536 23,304 24,744 9,292 12,764 -0.75%
Tax -3,164 -1,780 -508 -6,668 -8,672 -4,116 -4,504 -5.71%
NP 9,036 6,312 2,028 16,636 16,072 5,176 8,260 1.50%
-
NP to SH 9,056 6,444 2,284 16,636 16,072 5,176 8,260 1.54%
-
Tax Rate 25.93% 22.00% 20.03% 28.61% 35.05% 44.30% 35.29% -
Total Cost 71,180 58,852 75,148 79,216 80,268 68,788 50,588 5.85%
-
Net Worth 152,987 153,995 123,987 103,453 87,715 82,847 72,390 13.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 152,987 153,995 123,987 103,453 87,715 82,847 72,390 13.27%
NOSH 86,083 88,032 89,218 81,549 79,094 78,902 67,704 4.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.26% 9.69% 2.63% 17.36% 16.68% 7.00% 14.04% -
ROE 5.92% 4.18% 1.84% 16.08% 18.32% 6.25% 11.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.18 74.02 86.50 117.54 121.80 93.74 86.92 1.16%
EPS 10.52 7.32 2.56 20.40 20.32 6.56 12.20 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7772 1.7493 1.3897 1.2686 1.109 1.05 1.0692 8.83%
Adjusted Per Share Value based on latest NOSH - 81,549
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.34 5.15 6.10 7.57 7.61 5.84 4.65 5.30%
EPS 0.72 0.51 0.18 1.31 1.27 0.41 0.65 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1209 0.1217 0.098 0.0817 0.0693 0.0655 0.0572 13.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.21 0.26 0.54 0.62 0.31 0.39 0.37 -
P/RPS 0.23 0.35 0.62 0.53 0.25 0.42 0.43 -9.89%
P/EPS 2.00 3.55 21.09 3.04 1.53 5.95 3.03 -6.68%
EY 50.10 28.15 4.74 32.90 65.55 16.82 32.97 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.39 0.49 0.28 0.37 0.35 -16.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 31/05/05 27/05/04 29/05/03 23/05/02 14/05/01 -
Price 0.18 0.25 0.30 0.59 0.33 0.37 0.37 -
P/RPS 0.19 0.34 0.35 0.50 0.27 0.39 0.43 -12.72%
P/EPS 1.71 3.42 11.72 2.89 1.62 5.64 3.03 -9.09%
EY 58.44 29.28 8.53 34.58 61.58 17.73 32.97 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.22 0.47 0.30 0.35 0.35 -18.83%

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