[SEG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.03%
YoY- 33.81%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,139 20,652 21,830 25,091 21,380 15,357 8,506 13.44%
PBT 894 1,095 3,659 4,625 3,812 3,178 3,090 -18.66%
Tax -290 -219 -1,033 -1,514 -1,487 -1,414 -1,013 -18.80%
NP 604 876 2,626 3,111 2,325 1,764 2,077 -18.59%
-
NP to SH 667 930 2,626 3,111 2,325 1,764 2,077 -17.24%
-
Tax Rate 32.44% 20.00% 28.23% 32.74% 39.01% 44.49% 32.78% -
Total Cost 17,535 19,776 19,204 21,980 19,055 13,593 6,429 18.19%
-
Net Worth 153,392 121,812 113,688 91,447 86,151 86,222 35,725 27.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 153,392 121,812 113,688 91,447 86,151 86,222 35,725 27.47%
NOSH 87,763 89,423 84,709 79,769 79,081 79,103 19,002 29.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.33% 4.24% 12.03% 12.40% 10.87% 11.49% 24.42% -
ROE 0.43% 0.76% 2.31% 3.40% 2.70% 2.05% 5.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.67 23.09 25.77 31.45 27.04 19.41 44.76 -12.07%
EPS 0.76 1.04 3.10 3.90 2.94 2.23 10.93 -35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7478 1.3622 1.3421 1.1464 1.0894 1.09 1.88 -1.20%
Adjusted Per Share Value based on latest NOSH - 79,769
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.43 1.63 1.72 1.98 1.69 1.21 0.67 13.46%
EPS 0.05 0.07 0.21 0.25 0.18 0.14 0.16 -17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.0962 0.0898 0.0722 0.0681 0.0681 0.0282 27.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.22 0.27 0.65 0.47 0.31 0.34 0.64 -
P/RPS 1.06 1.17 2.52 1.49 1.15 1.75 1.43 -4.86%
P/EPS 28.95 25.96 20.97 12.05 10.54 15.25 5.86 30.48%
EY 3.45 3.85 4.77 8.30 9.48 6.56 17.08 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.48 0.41 0.28 0.31 0.34 -14.79%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 25/11/04 19/12/03 02/01/03 16/11/01 22/11/00 -
Price 0.20 0.21 0.65 0.50 0.30 0.37 0.73 -
P/RPS 0.97 0.91 2.52 1.59 1.11 1.91 1.63 -8.28%
P/EPS 26.32 20.19 20.97 12.82 10.20 16.59 6.68 25.66%
EY 3.80 4.95 4.77 7.80 9.80 6.03 14.97 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.48 0.44 0.28 0.34 0.39 -19.01%

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