S

Seg International Bhd
KLSE:SEG

Watchlist Manager
Seg International Bhd
KLSE:SEG
Watchlist
Price: 0.61 MYR Market Closed
Market Cap: 745.3m MYR
Have any thoughts about
Seg International Bhd?
Write Note

Income Statement

Earnings Waterfall
Seg International Bhd

Revenue
186.6m MYR
Cost of Revenue
-78.9m MYR
Gross Profit
107.7m MYR
Operating Expenses
-93.7m MYR
Operating Income
14m MYR
Other Expenses
-6.8m MYR
Net Income
7.1m MYR

Income Statement
Seg International Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
246
N/A
245
-1%
242
-1%
248
+2%
251
+1%
253
+1%
253
+0%
250
-1%
250
0%
259
+4%
260
+0%
256
-2%
256
0%
256
+0%
256
+0%
256
0%
257
+0%
251
-2%
252
+1%
253
+0%
248
-2%
247
0%
244
-1%
236
-3%
225
-5%
211
-6%
204
-3%
204
+0%
211
+3%
219
+4%
223
+2%
226
+1%
224
-1%
220
-2%
214
-3%
205
-4%
199
-3%
193
-3%
186
-4%
190
+2%
187
-2%
Gross Profit
Cost of Revenue
(72)
(74)
(72)
(73)
(74)
(74)
(80)
(81)
(83)
(85)
(80)
(79)
(78)
(76)
(73)
(73)
(72)
(70)
(85)
(83)
(88)
(92)
(84)
(83)
(75)
(70)
(63)
(66)
(69)
(73)
(79)
(82)
(82)
(82)
(77)
(72)
(72)
(72)
(73)
(78)
(79)
Gross Profit
174
N/A
171
-1%
170
-1%
175
+3%
177
+1%
179
+1%
173
-3%
169
-2%
167
-1%
174
+5%
180
+3%
176
-2%
178
+1%
180
+1%
183
+2%
183
0%
185
+1%
180
-2%
167
-7%
170
+2%
159
-6%
155
-3%
160
+3%
153
-4%
150
-2%
141
-6%
141
0%
138
-2%
142
+2%
145
+3%
145
0%
144
0%
142
-1%
139
-3%
137
-1%
133
-2%
128
-4%
122
-4%
113
-7%
113
-1%
108
-4%
Operating Income
Operating Expenses
(142)
(141)
(144)
(143)
(145)
(146)
(147)
(148)
(151)
(151)
(152)
(147)
(141)
(136)
(137)
(132)
(129)
(128)
(118)
(113)
(105)
(102)
(103)
(97)
(95)
(88)
(88)
(86)
(86)
(88)
(86)
(85)
(84)
(86)
(86)
(87)
(91)
(92)
(95)
(96)
(94)
Selling, General & Administrative
(88)
(87)
(87)
(88)
(88)
(87)
(86)
(88)
(92)
(94)
(94)
(93)
(87)
(87)
(85)
(84)
(82)
(79)
(71)
(75)
(69)
(66)
(62)
(57)
(58)
(52)
(52)
(51)
(51)
(51)
(51)
(50)
(50)
(51)
(49)
(48)
(49)
(47)
(48)
(49)
(47)
Other Operating Expenses
(57)
(56)
(57)
(57)
(58)
(60)
(61)
(60)
(59)
(58)
(59)
(54)
(54)
(48)
(51)
(48)
(47)
(49)
(48)
(39)
(37)
(36)
(41)
(39)
(37)
(36)
(35)
(35)
(36)
(36)
(35)
(35)
(34)
(35)
(37)
(40)
(43)
(45)
(47)
(47)
(46)
Operating Income
32
N/A
30
-5%
26
-13%
31
+21%
32
+3%
33
+1%
26
-20%
21
-19%
16
-26%
23
+49%
28
+19%
30
+7%
36
+23%
44
+21%
46
+5%
50
+9%
56
+11%
53
-6%
49
-7%
57
+17%
55
-4%
54
-2%
58
+7%
57
-2%
55
-3%
53
-4%
53
+1%
52
-2%
55
+6%
57
+4%
59
+2%
60
+2%
58
-2%
53
-9%
50
-5%
46
-9%
36
-21%
30
-18%
18
-41%
17
-7%
14
-16%
Pre-Tax Income
Interest Income Expense
(2)
(2)
1
1
1
1
2
(0)
(0)
(0)
2
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(1)
(4)
(6)
(6)
(8)
(8)
(7)
(8)
(8)
(8)
(8)
(7)
(7)
(6)
(6)
(6)
(5)
(6)
(6)
(7)
(8)
(8)
(9)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
30
N/A
28
-4%
27
-5%
33
+21%
34
+2%
34
+1%
28
-17%
21
-26%
15
-26%
23
+49%
30
+31%
29
-5%
35
+22%
42
+20%
46
+9%
48
+5%
54
+12%
50
-6%
48
-5%
53
+11%
49
-8%
47
-3%
50
+5%
49
-1%
48
-3%
45
-5%
45
+0%
44
-3%
47
+8%
50
+6%
52
+4%
54
+2%
52
-2%
47
-10%
45
-4%
40
-12%
30
-25%
23
-23%
10
-55%
8
-18%
5
-35%
Net Income
Tax Provision
0
1
(1)
(2)
(1)
(2)
(3)
(2)
(2)
(2)
(3)
(3)
(4)
(5)
(6)
(6)
(7)
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(4)
(4)
(6)
(6)
(5)
(7)
(6)
(7)
(7)
(4)
(5)
(4)
(4)
(4)
1
2
2
Income from Continuing Operations
30
29
26
31
32
32
25
19
13
21
27
26
32
37
40
42
47
44
42
47
43
42
45
44
44
41
39
38
42
44
46
46
46
43
40
36
27
19
12
11
7
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
Net Income (Common)
28
N/A
27
-5%
23
-14%
27
+15%
28
+5%
29
+1%
24
-16%
18
-25%
13
-26%
21
+56%
27
+30%
26
-5%
32
+22%
37
+17%
40
+9%
42
+5%
47
+11%
44
-5%
42
-5%
47
+11%
43
-9%
42
-2%
45
+7%
44
-2%
44
-2%
41
-7%
39
-4%
38
-2%
42
+10%
44
+3%
46
+6%
46
+0%
46
-1%
43
-6%
40
-7%
36
-10%
27
-26%
19
-28%
12
-39%
11
-9%
7
-32%
EPS (Diluted)
0.04
N/A
0.03
-25%
0.02
-33%
0.03
+50%
0.03
N/A
0.03
N/A
0.02
-33%
0.01
-50%
0
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.03
+50%
0.03
N/A
0.03
N/A
0.03
N/A
0.03
N/A
0.03
N/A
0.03
N/A
0.04
+33%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.03
-25%
0.04
+33%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.03
-25%
0.03
N/A
0.02
-33%
0.01
-50%
0.01
N/A
0
N/A
0
N/A

See Also

Discover More