[SEG] YoY TTM 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- 8.12%
YoY- 53.37%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 66,223 78,172 84,496 95,897 67,581 48,382 26,266 16.65%
PBT 3,145 62 18,056 19,797 11,411 6,537 6,763 -11.97%
Tax -1,602 916 -3,914 -9,337 -4,591 -2,059 -1,535 0.71%
NP 1,543 978 14,142 10,460 6,820 4,478 5,228 -18.39%
-
NP to SH 1,788 1,193 14,142 10,460 6,820 3,640 4,673 -14.78%
-
Tax Rate 50.94% -1,477.42% 21.68% 47.16% 40.23% 31.50% 22.70% -
Total Cost 64,680 77,194 70,354 85,437 60,761 43,904 21,038 20.57%
-
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 1,776 - - - - 950 4,758 -15.14%
Div Payout % 99.38% - - - - 26.10% 101.82% -
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 2.33% 1.25% 16.74% 10.91% 10.09% 9.26% 19.90% -
ROE 1.17% 0.98% 12.44% 11.44% 7.92% 4.22% 13.08% -
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 75.46 87.42 99.75 120.22 85.46 61.16 138.22 -9.59%
EPS 2.04 1.33 16.69 13.11 8.62 4.60 24.59 -33.94%
DPS 2.00 0.00 0.00 0.00 0.00 1.20 25.00 -34.34%
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 5.23 6.18 6.68 7.58 5.34 3.82 2.08 16.60%
EPS 0.14 0.09 1.12 0.83 0.54 0.29 0.37 -14.94%
DPS 0.14 0.00 0.00 0.00 0.00 0.08 0.38 -15.32%
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 0.29 0.31 0.65 0.39 0.36 0.56 0.46 -7.39%
P/EPS 10.80 20.24 3.89 3.58 3.59 7.39 2.60 26.77%
EY 9.26 4.94 25.68 27.90 27.82 13.53 38.42 -21.10%
DY 9.09 0.00 0.00 0.00 0.00 3.53 39.06 -21.56%
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 0.27 0.24 0.65 0.42 0.35 0.60 0.53 -10.62%
P/EPS 9.82 15.74 3.89 3.81 3.48 8.04 2.97 22.04%
EY 10.19 6.35 25.68 26.23 28.75 12.44 33.69 -18.06%
DY 10.00 0.00 0.00 0.00 0.00 3.25 34.25 -18.54%
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