[SEG] YoY 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- 53.74%
YoY- 365.73%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,537 17,530 20,584 18,817 22,135 12,517 5,585 28.81%
PBT -547 -270 -1,208 4,854 5,158 3,823 -807 -6.27%
Tax -202 -794 1,170 -71 -4,131 -1,080 807 -
NP -749 -1,064 -38 4,783 1,027 2,743 0 -
-
NP to SH -710 -995 -38 4,783 1,027 2,743 -838 -2.72%
-
Tax Rate - - - 1.46% 80.09% 28.25% - -
Total Cost 26,286 18,594 20,622 14,034 21,108 9,774 5,585 29.43%
-
Net Worth 151,472 153,665 117,785 97,388 78,915 80,629 34,394 28.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,731 1,776 - - - 4,742 950 10.51%
Div Payout % 0.00% 0.00% - - - 172.91% 0.00% -
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 151,472 153,665 117,785 97,388 78,915 80,629 34,394 28.01%
NOSH 86,585 88,849 85,999 80,793 78,915 79,048 19,002 28.74%
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 -2.93% -6.07% -0.18% 25.42% 4.64% 21.91% 0.00% -
ROE -0.47% -0.65% -0.03% 4.91% 1.30% 3.40% -2.44% -
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 29.49 19.73 23.93 23.29 28.05 15.83 29.39 0.05%
EPS -0.82 -1.12 -0.04 5.92 1.30 3.47 -4.41 -24.44%
DPS 2.00 2.00 0.00 0.00 0.00 6.00 5.00 -14.15%
NAPS 1.7494 1.7295 1.3696 1.2054 1.00 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 2.02 1.38 1.63 1.49 1.75 0.99 0.44 28.90%
EPS -0.06 -0.08 0.00 0.38 0.08 0.22 -0.07 -2.53%
DPS 0.14 0.14 0.00 0.00 0.00 0.37 0.08 9.77%
NAPS 0.1197 0.1214 0.0931 0.0769 0.0623 0.0637 0.0272 27.99%
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 0.61 1.01 2.92 2.36 1.11 2.40 2.11 -18.67%
P/EPS -21.95 -17.86 -1,584.21 9.29 23.82 10.95 -14.06 7.70%
EY -4.56 -5.60 -0.06 10.76 4.20 9.13 -7.11 -7.13%
DY 11.11 10.00 0.00 0.00 0.00 15.79 8.06 5.49%
P/NAPS 0.10 0.12 0.51 0.46 0.31 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 0.68 1.01 2.17 3.01 1.07 2.34 1.60 -13.28%
P/EPS -24.39 -17.86 -1,176.84 11.82 23.05 10.66 -10.66 14.78%
EY -4.10 -5.60 -0.08 8.46 4.34 9.38 -9.38 -12.87%
DY 10.00 10.00 0.00 0.00 0.00 16.22 10.64 -1.02%
P/NAPS 0.11 0.12 0.38 0.58 0.30 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