[SEG] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
23-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 52.37%
YoY- 181.6%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 74,230 75,118 86,263 92,571 80,580 55,909 33,439 14.20%
PBT 2,868 1,000 11,994 19,679 12,746 11,167 6,493 -12.72%
Tax -1,010 -1,048 -2,673 -5,306 -7,642 -3,946 -2,027 -10.95%
NP 1,858 -48 9,321 14,373 5,104 7,221 4,466 -13.59%
-
NP to SH 2,073 236 9,321 14,373 5,104 7,221 4,466 -12.00%
-
Tax Rate 35.22% 104.80% 22.29% 26.96% 59.96% 35.34% 31.22% -
Total Cost 72,372 75,166 76,942 78,198 75,476 48,688 28,973 16.47%
-
Net Worth 153,017 150,291 148,517 96,125 87,987 77,858 34,383 28.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,749 1,746 - 6,374 - 4,579 3,799 -12.12%
Div Payout % 84.39% 739.90% - 44.35% - 63.42% 85.07% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 153,017 150,291 148,517 96,125 87,987 77,858 34,383 28.23%
NOSH 87,468 87,307 84,079 79,686 79,104 76,331 18,996 28.96%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.50% -0.06% 10.81% 15.53% 6.33% 12.92% 13.36% -
ROE 1.35% 0.16% 6.28% 14.95% 5.80% 9.27% 12.99% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 84.86 86.04 102.60 116.17 101.87 73.24 176.03 -11.44%
EPS 2.37 0.27 11.08 18.04 6.45 9.46 23.51 -31.76%
DPS 2.00 2.00 0.00 8.00 0.00 6.00 20.00 -31.85%
NAPS 1.7494 1.7214 1.7664 1.2063 1.1123 1.02 1.81 -0.56%
Adjusted Per Share Value based on latest NOSH - 80,793
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.86 5.93 6.82 7.31 6.37 4.42 2.64 14.20%
EPS 0.16 0.02 0.74 1.14 0.40 0.57 0.35 -12.22%
DPS 0.14 0.14 0.00 0.50 0.00 0.36 0.30 -11.92%
NAPS 0.1209 0.1187 0.1173 0.0759 0.0695 0.0615 0.0272 28.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.18 0.20 0.70 0.55 0.31 0.38 0.62 -
P/RPS 0.21 0.23 0.68 0.47 0.30 0.52 0.35 -8.15%
P/EPS 7.59 73.99 6.31 3.05 4.80 4.02 2.64 19.23%
EY 13.17 1.35 15.84 32.79 20.81 24.89 37.92 -16.15%
DY 11.11 10.00 0.00 14.55 0.00 15.79 32.26 -16.27%
P/NAPS 0.10 0.12 0.40 0.46 0.28 0.37 0.34 -18.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 01/03/06 05/04/05 23/03/04 28/02/03 28/02/02 27/02/01 -
Price 0.20 0.20 0.52 0.70 0.30 0.37 0.47 -
P/RPS 0.24 0.23 0.51 0.60 0.29 0.51 0.27 -1.94%
P/EPS 8.44 73.99 4.69 3.88 4.65 3.91 2.00 27.10%
EY 11.85 1.35 21.32 25.77 21.51 25.57 50.02 -21.32%
DY 10.00 10.00 0.00 11.43 0.00 16.22 42.55 -21.43%
P/NAPS 0.11 0.12 0.29 0.58 0.27 0.36 0.26 -13.35%

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