[SEG] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 57.34%
YoY- 260.84%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 30,554 36,936 43,849 48,671 37,065 23,407 13,182 15.03%
PBT 2,521 175 9,543 10,014 3,776 4,166 4,210 -8.18%
Tax -518 -35 -2,810 -3,692 -2,024 -1,452 -983 -10.12%
NP 2,003 140 6,733 6,322 1,752 2,714 3,227 -7.63%
-
NP to SH 2,116 301 6,733 6,322 1,752 2,714 3,227 -6.78%
-
Tax Rate 20.55% 20.00% 29.45% 36.87% 53.60% 34.85% 23.35% -
Total Cost 28,551 36,796 37,116 42,349 35,313 20,693 9,955 19.18%
-
Net Worth 153,598 123,374 106,999 90,813 83,239 78,698 33,638 28.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 153,598 123,374 106,999 90,813 83,239 78,698 33,638 28.78%
NOSH 87,800 88,529 81,810 79,223 79,276 73,550 19,004 29.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.56% 0.38% 15.35% 12.99% 4.73% 11.59% 24.48% -
ROE 1.38% 0.24% 6.29% 6.96% 2.10% 3.45% 9.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.80 41.72 53.60 61.44 46.75 31.82 69.36 -10.85%
EPS 2.41 0.34 8.23 7.98 2.21 3.69 16.98 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7494 1.3936 1.3079 1.1463 1.05 1.07 1.77 -0.19%
Adjusted Per Share Value based on latest NOSH - 79,175
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.41 2.92 3.46 3.85 2.93 1.85 1.04 15.02%
EPS 0.17 0.02 0.53 0.50 0.14 0.21 0.25 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0975 0.0845 0.0717 0.0658 0.0622 0.0266 28.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.24 0.31 0.61 0.38 0.35 0.35 0.73 -
P/RPS 0.69 0.74 1.14 0.62 0.75 1.10 1.05 -6.75%
P/EPS 9.96 91.18 7.41 4.76 15.84 9.49 4.30 15.01%
EY 10.04 1.10 13.49 21.00 6.31 10.54 23.26 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.47 0.33 0.33 0.33 0.41 -16.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 29/08/01 20/07/00 -
Price 0.23 0.29 0.62 0.52 0.34 0.41 0.77 -
P/RPS 0.66 0.70 1.16 0.85 0.73 1.29 1.11 -8.29%
P/EPS 9.54 85.29 7.53 6.52 15.38 11.11 4.53 13.20%
EY 10.48 1.17 13.27 15.35 6.50 9.00 22.05 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.47 0.45 0.32 0.38 0.44 -18.38%

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