[SEG] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -47.29%
YoY- -95.53%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 55,218 37,906 30,554 36,936 43,849 48,671 37,065 6.86%
PBT 7,284 3,226 2,521 175 9,543 10,014 3,776 11.56%
Tax -857 -213 -518 -35 -2,810 -3,692 -2,024 -13.33%
NP 6,427 3,013 2,003 140 6,733 6,322 1,752 24.16%
-
NP to SH 6,132 3,012 2,116 301 6,733 6,322 1,752 23.19%
-
Tax Rate 11.77% 6.60% 20.55% 20.00% 29.45% 36.87% 53.60% -
Total Cost 48,791 34,893 28,551 36,796 37,116 42,349 35,313 5.53%
-
Net Worth 160,710 154,015 153,598 123,374 106,999 90,813 83,239 11.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 160,710 154,015 153,598 123,374 106,999 90,813 83,239 11.57%
NOSH 84,115 85,811 87,800 88,529 81,810 79,223 79,276 0.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.64% 7.95% 6.56% 0.38% 15.35% 12.99% 4.73% -
ROE 3.82% 1.96% 1.38% 0.24% 6.29% 6.96% 2.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 65.65 44.17 34.80 41.72 53.60 61.44 46.75 5.81%
EPS 7.29 3.51 2.41 0.34 8.23 7.98 2.21 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9106 1.7948 1.7494 1.3936 1.3079 1.1463 1.05 10.48%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.36 2.99 2.41 2.92 3.46 3.85 2.93 6.84%
EPS 0.48 0.24 0.17 0.02 0.53 0.50 0.14 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1217 0.1214 0.0975 0.0845 0.0717 0.0658 11.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.17 0.20 0.24 0.31 0.61 0.38 0.35 -
P/RPS 0.26 0.45 0.69 0.74 1.14 0.62 0.75 -16.17%
P/EPS 2.33 5.70 9.96 91.18 7.41 4.76 15.84 -27.32%
EY 42.88 17.55 10.04 1.10 13.49 21.00 6.31 37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.14 0.22 0.47 0.33 0.33 -19.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 26/08/03 28/08/02 -
Price 0.19 0.18 0.23 0.29 0.62 0.52 0.34 -
P/RPS 0.29 0.41 0.66 0.70 1.16 0.85 0.73 -14.24%
P/EPS 2.61 5.13 9.54 85.29 7.53 6.52 15.38 -25.57%
EY 38.37 19.50 10.48 1.17 13.27 15.35 6.50 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.13 0.21 0.47 0.45 0.32 -17.60%

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